Property Info
- MLS TB8367386
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 811
- Foundation Slab
- Min Lease Slab
- HOA Fees $313.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.8 | Gross Yield9.1% | Annual Rent$16,800.00 | Property Taxes$2,261.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,261.35 | $11,306.75 | $22,613.50 | |||
| Net Cash Flow | $14,538.65 | $72,693.25 | $145,386.50 | |||
| HOA Fees | $3,756.00 | $18,780.00 | $37,560.00 |