Property Info
- MLS TB8391901
- Unit No 38
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1250
- Foundation Slab
- Min Lease Slab
- HOA Fees $797.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.8 | Gross Yield6% | Annual Rent$19,800.00 | Property Taxes$4,325.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $4,325.57 | $21,627.85 | $43,255.70 | |||
| Net Cash Flow | $15,474.43 | $77,372.15 | $154,744.30 | |||
| HOA Fees | $9,564.00 | $47,820.00 | $95,640.00 |