Property Info
- MLS TB8406187
- Unit No 140
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $642.16
Interior Features
- Ceiling Fans(s)
- Chair Rail
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield14.3% | Annual Rent$18,600.00 | Property Taxes$1,951.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,951.60 | $9,758.00 | $19,516.00 | |||
| Net Cash Flow | $16,648.40 | $83,242.00 | $166,484.00 | |||
| HOA Fees | $7,705.92 | $38,529.60 | $77,059.20 |