Property Info
- MLS TB8373766
- Unit No 202
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 742
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate7.7 | Gross Yield11.8% | Annual Rent$15,300.00 | Property Taxes$1,638.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,300.00 $1,275.00 / mo | $76,500.00 $1,275.00 / mo | $153,000.00 $1,275.00 / mo | |||
| Estimated Expenses | $1,638.42 | $8,192.10 | $16,384.20 | |||
| Net Cash Flow | $13,661.58 | $68,307.90 | $136,615.80 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |