Property Info
- MLS TB8384020
- Unit No 5C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 963
- Foundation Slab
- Min Lease Slab
- HOA Fees $530.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate7.2 | Gross Yield11.4% | Annual Rent$24,000.00 | Property Taxes$2,546.43 | 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 | $2,546.43 | $12,732.15 | $25,464.30 | |||
| Net Cash Flow | $21,453.57 | $107,267.85 | $214,535.70 | |||
| HOA Fees | $6,360.00 | $31,800.00 | $63,600.00 |