Property Info
- MLS TB8341158
- Unit No 18119
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
- HOA Fees $348.29
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield11.1% | Annual Rent$17,100.00 | Property Taxes$2,942.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,100.00 $1,425.00 / mo | $85,500.00 $1,425.00 / mo | $171,000.00 $1,425.00 / mo | |||
| Estimated Expenses | $2,942.00 | $14,710.00 | $29,420.00 | |||
| Net Cash Flow | $14,158.00 | $70,790.00 | $141,580.00 | |||
| HOA Fees | $4,179.48 | $20,897.40 | $41,794.80 |