Property Info
- MLS TB8358795
- Unit No 2
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1008
- Foundation Slab
- Min Lease Slab
- HOA Fees $363.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.1 | Gross Yield6.7% | Annual Rent$9,000.00 | Property Taxes$1,808.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,000.00 $750.00 / mo | $45,000.00 $750.00 / mo | $90,000.00 $750.00 / mo | |||
| Estimated Expenses | $1,808.00 | $9,040.00 | $18,080.00 | |||
| Net Cash Flow | $7,192.00 | $35,960.00 | $71,920.00 | |||
| HOA Fees | $4,356.00 | $21,780.00 | $43,560.00 |