Property Info
- MLS TB8320771
- Unit No 25
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1001
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.6 | Gross Yield10.2% | Annual Rent$20,400.00 | Property Taxes$2,196.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,196.47 | $10,982.35 | $21,964.70 | |||
| Net Cash Flow | $18,203.53 | $91,017.65 | $182,035.30 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |