Property Info
- MLS TB8311641
- Unit No 208
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 710
- Foundation Slab
- Min Lease Slab
- HOA Fees $548.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.1 | Gross Yield13.5% | Annual Rent$22,200.00 | Property Taxes$2,241.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,241.00 | $11,205.00 | $22,410.00 | |||
| Net Cash Flow | $19,959.00 | $99,795.00 | $199,590.00 | |||
| HOA Fees | $6,576.00 | $32,880.00 | $65,760.00 |