Property Info
- MLS TB8378172
- Unit No 1822
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1185
- Foundation Slab
- Min Lease Slab
- HOA Fees $480.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield8.7% | Annual Rent$25,200.00 | Property Taxes$3,749.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,749.00 | $18,745.00 | $37,490.00 | |||
| Net Cash Flow | $21,451.00 | $107,255.00 | $214,510.00 | |||
| HOA Fees | $5,760.00 | $28,800.00 | $57,600.00 |