Property Info
- MLS TB8399217
- Unit No 11941
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 996
- Foundation Slab
- Min Lease -
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.6 | Gross Yield12.3% | Annual Rent$21,600.00 | Property Taxes$2,360.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,360.00 | $11,800.00 | $23,600.00 | |||
| Net Cash Flow | $19,240.00 | $96,200.00 | $192,400.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |