Property Info
- MLS TB8393093
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 978
- Living Area (sqft) 978
- Foundation Block
- Min Lease Block
- HOA Fees $384.00
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.8 | Gross Yield11% | Annual Rent$19,200.00 | Property Taxes$2,627.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,627.45 | $13,137.25 | $26,274.50 | |||
| Net Cash Flow | $16,572.55 | $82,862.75 | $165,725.50 | |||
| HOA Fees | $4,608.00 | $23,040.00 | $46,080.00 |