Property Info
- MLS TB8320746
- Unit No 4-101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1012
- Foundation Slab
- Min Lease Slab
- HOA Fees $495.00
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield9.8% | Annual Rent$23,400.00 | Property Taxes$3,461.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,461.14 | $17,305.70 | $34,611.40 | |||
| Net Cash Flow | $19,938.86 | $99,694.30 | $199,388.60 | |||
| HOA Fees | $5,940.00 | $29,700.00 | $59,400.00 |