Property Info
- MLS TB8310594
- Unit No 906
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1098
- Foundation Slab
- Min Lease Slab
- HOA Fees $358.00
Interior Features
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Window Treatments
Cash Flow
| Cap Rate8.6 | Gross Yield12% | Annual Rent$19,200.00 | Property Taxes$1,119.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,119.37 | $5,596.85 | $11,193.70 | |||
| Net Cash Flow | $18,080.63 | $90,403.15 | $180,806.30 | |||
| HOA Fees | $4,296.00 | $21,480.00 | $42,960.00 |