Property Info
- MLS TB8329179
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 879
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.1 | Gross Yield9.4% | Annual Rent$18,600.00 | Property Taxes$2,038.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,038.00 | $10,190.00 | $20,380.00 | |||
| Net Cash Flow | $16,562.00 | $82,810.00 | $165,620.00 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |