Property Info
- MLS TB8399668
- Unit No C4
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 792
- Foundation Slab
- Min Lease Slab
- HOA Fees $475.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.8 | Gross Yield7.8% | Annual Rent$23,400.00 | Property Taxes$3,332.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,332.00 | $16,660.00 | $33,320.00 | |||
| Net Cash Flow | $20,068.00 | $100,340.00 | $200,680.00 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |