Property Info
- MLS TB8416315
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 940
- Living Area (sqft) 940
- Foundation Slab
- Min Lease Slab
- HOA Fees $613.99
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.4 | Gross Yield10.6% | Annual Rent$17,400.00 | Property Taxes$2,880.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,880.09 | $14,400.45 | $28,800.90 | |||
| Net Cash Flow | $14,519.91 | $72,599.55 | $145,199.10 | |||
| HOA Fees | $7,367.88 | $36,839.40 | $73,678.80 |