Property Info
- MLS TB8352819
- Unit No 211
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield10.1% | Annual Rent$19,200.00 | Property Taxes$2,353.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,353.00 | $11,765.00 | $23,530.00 | |||
| Net Cash Flow | $16,847.00 | $84,235.00 | $168,470.00 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |