Property Info
- MLS TB8368314
- Unit No 102
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1060
- Foundation Slab
- Min Lease Slab
- HOA Fees $872.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Chair Rail
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield12% | Annual Rent$24,000.00 | Property Taxes$3,293.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,293.04 | $16,465.20 | $32,930.40 | |||
| Net Cash Flow | $20,706.96 | $103,534.80 | $207,069.60 | |||
| HOA Fees | $10,464.00 | $52,320.00 | $104,640.00 |