Property Info
- MLS TB8394639
- Unit No 107
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1270
- Foundation Slab
- Min Lease Slab
- HOA Fees $691.23
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.1 | Gross Yield12.1% | Annual Rent$19,200.00 | Property Taxes$2,752.00 | 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 | $2,752.00 | $13,760.00 | $27,520.00 | |||
| Net Cash Flow | $16,448.00 | $82,240.00 | $164,480.00 | |||
| HOA Fees | $8,294.76 | $41,473.80 | $82,947.60 |