Property Info
- MLS TB8344744
- Unit No 204K
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1185
- Foundation Slab
- Min Lease Slab
- HOA Fees $695.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.4 | Gross Yield10.6% | Annual Rent$26,400.00 | Property Taxes$4,572.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,572.87 | $22,864.35 | $45,728.70 | |||
| Net Cash Flow | $21,827.13 | $109,135.65 | $218,271.30 | |||
| HOA Fees | $8,340.00 | $41,700.00 | $83,400.00 |