Property Info
- MLS TB8431664
- Unit No 62
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 968
- Living Area (sqft) 968
- Foundation Slab
- Min Lease Slab
- HOA Fees $577.17
Interior Features
- Built-in Features
- Crown Molding
- L Dining
- Living Room/Dining Room Combo
- Other
Cash Flow
| Cap Rate7.0 | Gross Yield11.3% | Annual Rent$25,200.00 | Property Taxes$2,661.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,661.70 | $13,308.50 | $26,617.00 | |||
| Net Cash Flow | $22,538.30 | $112,691.50 | $225,383.00 | |||
| HOA Fees | $6,926.04 | $34,630.20 | $69,260.40 |