Property Info
- MLS TB8434180
- Unit No 206
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 885
- Living Area (sqft) 885
- Foundation Slab
- Min Lease Slab
- HOA Fees $562.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield13.8% | Annual Rent$23,400.00 | Property Taxes$3,658.00 | 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 | $3,658.00 | $18,290.00 | $36,580.00 | |||
| Net Cash Flow | $19,742.00 | $98,710.00 | $197,420.00 | |||
| HOA Fees | $6,744.00 | $33,720.00 | $67,440.00 |