Property Info
- MLS TB8421324
- Unit No 201
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 979
- Living Area (sqft) 899
- Foundation Slab
- Min Lease Slab
- HOA Fees $261.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield7.7% | Annual Rent$10,800.00 | Property Taxes$1,788.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,788.00 | $8,940.00 | $17,880.00 | |||
| Net Cash Flow | $9,012.00 | $45,060.00 | $90,120.00 | |||
| HOA Fees | $3,132.00 | $15,660.00 | $31,320.00 |