Property Info
- MLS TB8398347
- Unit No 303
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 962
- Foundation Slab
- Min Lease Slab
- HOA Fees $451.00
Interior Features
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate9.3 | Gross Yield16.2% | Annual Rent$16,200.00 | Property Taxes$1,505.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,505.00 | $7,525.00 | $15,050.00 | |||
| Net Cash Flow | $14,695.00 | $73,475.00 | $146,950.00 | |||
| HOA Fees | $5,412.00 | $27,060.00 | $54,120.00 |