Property Info
- MLS TB8339236
- Unit No 104
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 788
- Foundation Block
- Min Lease Block
- HOA Fees $387.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate8.2 | Gross Yield12.9% | Annual Rent$18,000.00 | Property Taxes$1,945.51 | 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 | $1,945.51 | $9,727.55 | $19,455.10 | |||
| Net Cash Flow | $16,054.49 | $80,272.45 | $160,544.90 | |||
| HOA Fees | $4,644.00 | $23,220.00 | $46,440.00 |