Property Info
- MLS TB8312031
- Unit No 107
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1270
- Foundation Slab
- Min Lease Slab
- HOA Fees $691.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.0 | Gross Yield11.5% | Annual Rent$19,200.00 | Property Taxes$2,627.00 | 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 | $2,627.00 | $13,135.00 | $26,270.00 | |||
| Net Cash Flow | $16,573.00 | $82,865.00 | $165,730.00 | |||
| HOA Fees | $8,292.00 | $41,460.00 | $82,920.00 |