Property Info
- MLS TB8326102
- Unit No 105
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 790
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $572.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate4.8 | Gross Yield7.9% | Annual Rent$28,800.00 | Property Taxes$4,571.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,571.94 | $22,859.70 | $45,719.40 | |||
| Net Cash Flow | $24,228.06 | $121,140.30 | $242,280.60 | |||
| HOA Fees | $6,864.00 | $34,320.00 | $68,640.00 |