Property Info
- MLS TB8398287
- Unit No 207
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 871
- Living Area (sqft) 871
- Foundation Slab
- Min Lease Slab
- HOA Fees $540.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.6 | Gross Yield11.4% | Annual Rent$21,000.00 | Property Taxes$2,303.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,303.00 | $11,515.00 | $23,030.00 | |||
| Net Cash Flow | $18,697.00 | $93,485.00 | $186,970.00 | |||
| HOA Fees | $6,480.00 | $32,400.00 | $64,800.00 |