Property Info
- MLS TB8385842
- Unit No 43
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1100
- Foundation Block
- Min Lease Block
- HOA Fees $464.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate11.9 | Gross Yield17.7% | Annual Rent$22,800.00 | Property Taxes$1,889.26 | 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 | $1,889.26 | $9,446.30 | $18,892.60 | |||
| Net Cash Flow | $20,910.74 | $104,553.70 | $209,107.40 | |||
| HOA Fees | $5,568.00 | $27,840.00 | $55,680.00 |