Property Info
- MLS TB8413477
- Unit No L106
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 960
- Living Area (sqft) 960
- Foundation Slab
- Min Lease -
- HOA Fees $432.28
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield11.3% | Annual Rent$16,200.00 | Property Taxes$1,166.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,166.66 | $5,833.30 | $11,666.60 | |||
| Net Cash Flow | $15,033.34 | $75,166.70 | $150,333.40 | |||
| HOA Fees | $5,187.36 | $25,936.80 | $51,873.60 |