Property Info
- MLS TB8355873
- Unit No 210
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
- HOA Fees $612.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.1 | Gross Yield12.1% | Annual Rent$22,800.00 | Property Taxes$2,065.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,065.85 | $10,329.25 | $20,658.50 | |||
| Net Cash Flow | $20,734.15 | $103,670.75 | $207,341.50 | |||
| HOA Fees | $7,344.00 | $36,720.00 | $73,440.00 |