Property Info
- MLS TB8417457
- Unit No 127
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 920
- Living Area (sqft) 920
- Foundation Slab
- Min Lease Slab
- HOA Fees $401.21
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.6 | Gross Yield8.4% | Annual Rent$16,800.00 | Property Taxes$2,839.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,839.43 | $14,197.15 | $28,394.30 | |||
| Net Cash Flow | $13,960.57 | $69,802.85 | $139,605.70 | |||
| HOA Fees | $4,814.52 | $24,072.60 | $48,145.20 |