Property Info
- MLS TB8390969
- Unit No 43
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,125.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Other
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.5 | Gross Yield7.7% | Annual Rent$17,400.00 | Property Taxes$2,690.37 | 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 | $2,690.37 | $13,451.85 | $26,903.70 | |||
| Net Cash Flow | $14,709.63 | $73,548.15 | $147,096.30 | |||
| HOA Fees | $13,500.00 | $67,500.00 | $135,000.00 |