Property Info
- MLS TB8431680
- Unit No 105
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1120
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
- HOA Fees $900.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield12% | Annual Rent$24,000.00 | Property Taxes$3,644.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,644.00 | $18,220.00 | $36,440.00 | |||
| Net Cash Flow | $20,356.00 | $101,780.00 | $203,560.00 | |||
| HOA Fees | $10,800.00 | $54,000.00 | $108,000.00 |