Property Info
- MLS TB8423744
- Unit No 107
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 882
- Living Area (sqft) 882
- Foundation Block
- Min Lease Block
- HOA Fees $711.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate1.0 | Gross Yield6.7% | Annual Rent$12,000.00 | Property Taxes$1,713.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,713.00 | $8,565.00 | $17,130.00 | |||
| Net Cash Flow | $10,287.00 | $51,435.00 | $102,870.00 | |||
| HOA Fees | $8,532.00 | $42,660.00 | $85,320.00 |