Property Info
- MLS TB8406940
- Unit No 12
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 835
- Living Area (sqft) 835
- Foundation Slab
- Min Lease Slab
- HOA Fees $319.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.7 | Gross Yield13% | Annual Rent$16,800.00 | Property Taxes$2,984.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,984.03 | $14,920.15 | $29,840.30 | |||
| Net Cash Flow | $13,815.97 | $69,079.85 | $138,159.70 | |||
| HOA Fees | $3,828.00 | $19,140.00 | $38,280.00 |