Property Info
- MLS TB8320801
- Unit No 106
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1155
- Foundation Slab
- Min Lease Slab
- HOA Fees $491.00
Interior Features
- Other
Cash Flow
| Cap Rate5.3 | Gross Yield9.2% | Annual Rent$20,400.00 | Property Taxes$2,768.00 | 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 | $2,768.00 | $13,840.00 | $27,680.00 | |||
| Net Cash Flow | $17,632.00 | $88,160.00 | $176,320.00 | |||
| HOA Fees | $5,892.00 | $29,460.00 | $58,920.00 |