Property Info
- MLS TB8381791
- Unit No C
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 720
- Foundation Slab
- Min Lease Slab
- HOA Fees $739.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate5.6 | Gross Yield10.2% | Annual Rent$30,000.00 | Property Taxes$4,615.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,615.05 | $23,075.25 | $46,150.50 | |||
| Net Cash Flow | $25,384.95 | $126,924.75 | $253,849.50 | |||
| HOA Fees | $8,868.00 | $44,340.00 | $88,680.00 |