Property Info
- MLS TB8384652
- Unit No 129
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 960
- Foundation Slab
- Min Lease Slab
- HOA Fees $489.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield9.9% | Annual Rent$17,400.00 | Property Taxes$2,641.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,641.00 | $13,205.00 | $26,410.00 | |||
| Net Cash Flow | $14,759.00 | $73,795.00 | $147,590.00 | |||
| HOA Fees | $5,868.00 | $29,340.00 | $58,680.00 |