Property Info
- MLS TB8435029
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 985
- Living Area (sqft) 985
- Foundation Slab
- Min Lease Slab
- HOA Fees $302.00
Interior Features
- Ceiling Fans(s)
- Ninguno
Cash Flow
| Cap Rate9.9 | Gross Yield14.4% | Annual Rent$18,600.00 | Property Taxes$2,216.16 | 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 | $2,216.16 | $11,080.80 | $22,161.60 | |||
| Net Cash Flow | $16,383.84 | $81,919.20 | $163,838.40 | |||
| HOA Fees | $3,624.00 | $18,120.00 | $36,240.00 |