Property Info
- MLS TB8435439
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 920
- Living Area (sqft) 920
- Foundation Slab
- Min Lease Slab
- HOA Fees $604.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.2 | Gross Yield14.4% | Annual Rent$18,600.00 | Property Taxes$2,029.76 | 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 | $2,029.76 | $10,148.80 | $20,297.60 | |||
| Net Cash Flow | $16,570.24 | $82,851.20 | $165,702.40 | |||
| HOA Fees | $7,248.00 | $36,240.00 | $72,480.00 |