Property Info
- MLS TB8391954
- Unit No 207
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 980
- Foundation Slab
- Min Lease Slab
- HOA Fees $518.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield11.2% | Annual Rent$16,800.00 | Property Taxes$2,226.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,226.00 | $11,130.00 | $22,260.00 | |||
| Net Cash Flow | $14,574.00 | $72,870.00 | $145,740.00 | |||
| HOA Fees | $6,216.00 | $31,080.00 | $62,160.00 |