Property Info
- MLS TB8363695
- Unit No 4H
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1065
- Foundation Slab
- Min Lease Slab
- HOA Fees $727.37
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
Cash Flow
Cap Rate-0.1 | Gross Yield3% | Annual Rent$18,000.00 | Property Taxes$9,738.90 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
Estimated Expenses | $9,738.90 | $48,694.50 | $97,389.00 | |||
Net Cash Flow | $8,261.10 | $41,305.50 | $82,611.00 | |||
HOA Fees | $8,728.44 | $43,642.20 | $87,284.40 |