Property Info
- MLS TB8399662
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1113
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $492.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.6 | Gross Yield12.4% | Annual Rent$21,120.00 | Property Taxes$2,289.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,120.00 $1,760.00 / mo | $105,600.00 $1,760.00 / mo | $211,200.00 $1,760.00 / mo | |||
| Estimated Expenses | $2,289.00 | $11,445.00 | $22,890.00 | |||
| Net Cash Flow | $18,831.00 | $94,155.00 | $188,310.00 | |||
| HOA Fees | $5,904.00 | $29,520.00 | $59,040.00 |