Property Info
- MLS TB8318515
- Unit No 205
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
- HOA Fees $781.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield9.9% | Annual Rent$22,800.00 | Property Taxes$3,357.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,357.72 | $16,788.60 | $33,577.20 | |||
| Net Cash Flow | $19,442.28 | $97,211.40 | $194,422.80 | |||
| HOA Fees | $9,372.00 | $46,860.00 | $93,720.00 |