Property Info
- MLS TB8350784
- Unit No 208
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 620
- Foundation Slab
- Min Lease Slab
- HOA Fees $384.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate6.7 | Gross Yield10.3% | Annual Rent$18,000.00 | Property Taxes$1,616.15 | 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 | $1,616.15 | $8,080.75 | $16,161.50 | |||
| Net Cash Flow | $16,383.85 | $81,919.25 | $163,838.50 | |||
| HOA Fees | $4,608.00 | $23,040.00 | $46,080.00 |