Property Info
- MLS TB8334975
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 912
- Living Area (sqft) 912
- Foundation Slab
- Min Lease Slab
- HOA Fees $395.00
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.6 | Gross Yield12% | Annual Rent$18,000.00 | Property Taxes$1,787.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,787.32 | $8,936.60 | $17,873.20 | |||
| Net Cash Flow | $16,212.68 | $81,063.40 | $162,126.80 | |||
| HOA Fees | $4,740.00 | $23,700.00 | $47,400.00 |