Property Info
- MLS TB8357454
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 879
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield11.3% | Annual Rent$20,400.00 | Property Taxes$2,926.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,926.00 | $14,630.00 | $29,260.00 | |||
| Net Cash Flow | $17,474.00 | $87,370.00 | $174,740.00 | |||
| HOA Fees | $5,064.00 | $25,320.00 | $50,640.00 |