Property Info
- MLS TB8408565
- Unit No 202
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 899
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.9 | Gross Yield12.4% | Annual Rent$17,400.00 | Property Taxes$1,788.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,788.78 | $8,943.90 | $17,887.80 | |||
| Net Cash Flow | $15,611.22 | $78,056.10 | $156,112.20 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |