Property Info
- MLS TB8420006
- Unit No 236
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 915
- Living Area (sqft) 915
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $694.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.0 | Gross Yield13.9% | Annual Rent$21,600.00 | Property Taxes$2,481.26 | 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 | $2,481.26 | $12,406.30 | $24,812.60 | |||
| Net Cash Flow | $19,118.74 | $95,593.70 | $191,187.40 | |||
| HOA Fees | $8,328.00 | $41,640.00 | $83,280.00 |