Property Info
- MLS TB8435210
- Unit No F11
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1035
- Living Area (sqft) 1035
- Foundation Slab
- Min Lease Slab
- HOA Fees $670.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate11.2 | Gross Yield19.7% | Annual Rent$21,600.00 | Property Taxes$1,274.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,274.39 | $6,371.95 | $12,743.90 | |||
| Net Cash Flow | $20,325.61 | $101,628.05 | $203,256.10 | |||
| HOA Fees | $8,040.00 | $40,200.00 | $80,400.00 |