Property Info
- MLS TB8366382
- Unit No 110
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $558.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.3 | Gross Yield13.9% | Annual Rent$18,000.00 | Property Taxes$1,796.59 | 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 | $1,796.59 | $8,982.95 | $17,965.90 | |||
| Net Cash Flow | $16,203.41 | $81,017.05 | $162,034.10 | |||
| HOA Fees | $6,696.00 | $33,480.00 | $66,960.00 |