Property Info
- MLS TB8356802
- Unit No I203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 943
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield11.7% | Annual Rent$21,000.00 | Property Taxes$2,146.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,146.00 | $10,730.00 | $21,460.00 | |||
| Net Cash Flow | $18,854.00 | $94,270.00 | $188,540.00 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |