Property Info
- MLS TB8391708
- Unit No 202B
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 765
- Living Area (sqft) 765
- Foundation Slab
- Min Lease Slab
- HOA Fees $621.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield9.5% | Annual Rent$25,200.00 | Property Taxes$3,130.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,130.00 | $15,650.00 | $31,300.00 | |||
| Net Cash Flow | $22,070.00 | $110,350.00 | $220,700.00 | |||
| HOA Fees | $7,452.00 | $37,260.00 | $74,520.00 |