Property Info
- MLS TB8426115
- Unit No 104
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 825
- Living Area (sqft) 825
- Foundation Slab
- Min Lease Slab
- HOA Fees $436.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate7.0 | Gross Yield11.6% | Annual Rent$18,600.00 | Property Taxes$2,234.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,234.28 | $11,171.40 | $22,342.80 | |||
| Net Cash Flow | $16,365.72 | $81,828.60 | $163,657.20 | |||
| HOA Fees | $5,232.00 | $26,160.00 | $52,320.00 |