Property Info
- MLS TB8320212
- Unit No A202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 912
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield8.4% | Annual Rent$21,000.00 | Property Taxes$3,580.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,580.00 | $17,900.00 | $35,800.00 | |||
| Net Cash Flow | $17,420.00 | $87,100.00 | $174,200.00 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |