Property Info
- MLS TB8412981
- Unit No 203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1312
- Living Area (sqft) 1088
- Foundation Slab
- Min Lease Slab
- HOA Fees $910.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield14.4% | Annual Rent$21,600.00 | Property Taxes$2,164.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,164.67 | $10,823.35 | $21,646.70 | |||
| Net Cash Flow | $19,435.33 | $97,176.65 | $194,353.30 | |||
| HOA Fees | $10,920.00 | $54,600.00 | $109,200.00 |