Property Info
- MLS TB8324414
- Unit No D
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 876
- Foundation Slab
- Min Lease Slab
- HOA Fees $525.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.6 | Gross Yield12.4% | Annual Rent$20,400.00 | Property Taxes$1,601.00 | 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 | $1,601.00 | $8,005.00 | $16,010.00 | |||
| Net Cash Flow | $18,799.00 | $93,995.00 | $187,990.00 | |||
| HOA Fees | $6,300.00 | $31,500.00 | $63,000.00 |