Property Info
- MLS TB8414737
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 996
- Living Area (sqft) 996
- Foundation Slab
- Min Lease Slab
- HOA Fees $600.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield8.4% | Annual Rent$33,600.00 | Property Taxes$4,368.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,368.78 | $21,843.90 | $43,687.80 | |||
| Net Cash Flow | $29,231.22 | $146,156.10 | $292,312.20 | |||
| HOA Fees | $7,200.00 | $36,000.00 | $72,000.00 |