Property Info
- MLS TB8321851
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Open Floorplan
Cash Flow
| Cap Rate5.3 | Gross Yield8.9% | Annual Rent$24,000.00 | Property Taxes$3,797.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,797.00 | $18,985.00 | $37,970.00 | |||
| Net Cash Flow | $20,203.00 | $101,015.00 | $202,030.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |