Property Info
- MLS TB8381593
- Unit No 4M
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 955
- Foundation Slab
- Min Lease Slab
- HOA Fees $389.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
Cap Rate7.0 | Gross Yield10.6% | Annual Rent$22,800.00 | Property Taxes$3,018.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
Estimated Expenses | $3,018.00 | $15,090.00 | $30,180.00 | |||
Net Cash Flow | $19,782.00 | $98,910.00 | $197,820.00 | |||
HOA Fees | $4,668.00 | $23,340.00 | $46,680.00 |