Property Info
- MLS TB8429936
- Unit No 221
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1183
- Living Area (sqft) 940
- Foundation Block
- Min Lease Block
- HOA Fees $650.00
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate8.1 | Gross Yield14.2% | Annual Rent$23,400.00 | Property Taxes$2,287.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,287.17 | $11,435.85 | $22,871.70 | |||
| Net Cash Flow | $21,112.83 | $105,564.15 | $211,128.30 | |||
| HOA Fees | $7,800.00 | $39,000.00 | $78,000.00 |