Property Info
- MLS TB8413971
- Unit No P41
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 999
- Living Area (sqft) 928
- Foundation Slab
- Min Lease Slab
- HOA Fees $479.00
Interior Features
- Crown Molding
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield10% | Annual Rent$21,600.00 | Property Taxes$3,635.00 | 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 | $3,635.00 | $18,175.00 | $36,350.00 | |||
| Net Cash Flow | $17,965.00 | $89,825.00 | $179,650.00 | |||
| HOA Fees | $5,748.00 | $28,740.00 | $57,480.00 |