Property Info
- MLS TB8338784
- Unit No 102
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 999
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate4.6 | Gross Yield9.4% | Annual Rent$13,800.00 | Property Taxes$1,960.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,960.00 | $9,800.00 | $19,600.00 | |||
| Net Cash Flow | $11,840.00 | $59,200.00 | $118,400.00 | |||
| HOA Fees | $5,064.00 | $25,320.00 | $50,640.00 |