Property Info
- MLS TB8413712
- Unit No 2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1100
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
- HOA Fees $542.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate6.0 | Gross Yield10.7% | Annual Rent$21,420.00 | Property Taxes$2,990.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,420.00 $1,785.00 / mo | $107,100.00 $1,785.00 / mo | $214,200.00 $1,785.00 / mo | |||
| Estimated Expenses | $2,990.17 | $14,950.85 | $29,901.70 | |||
| Net Cash Flow | $18,429.83 | $92,149.15 | $184,298.30 | |||
| HOA Fees | $6,504.00 | $32,520.00 | $65,040.00 |