Property Info
- MLS TB8436987
- Unit No 102B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1140
- Living Area (sqft) 1140
- Foundation Slab
- Min Lease Slab
- HOA Fees $637.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield13.8% | Annual Rent$22,800.00 | Property Taxes$3,024.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,024.85 | $15,124.25 | $30,248.50 | |||
| Net Cash Flow | $19,775.15 | $98,875.75 | $197,751.50 | |||
| HOA Fees | $7,644.00 | $38,220.00 | $76,440.00 |