Property Info
- MLS TB8329233
- Unit No 171
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 936
- Foundation Slab
- Min Lease Slab
- HOA Fees $436.70
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate9.1 | Gross Yield14.2% | Annual Rent$19,200.00 | Property Taxes$1,667.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,667.77 | $8,338.85 | $16,677.70 | |||
| Net Cash Flow | $17,532.23 | $87,661.15 | $175,322.30 | |||
| HOA Fees | $5,240.40 | $26,202.00 | $52,404.00 |