Property Info
- MLS TB8438622
- Unit No 76
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1087
- Living Area (sqft) 1087
- Foundation Slab
- Min Lease Slab
- HOA Fees $646.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.1 | Gross Yield11.5% | Annual Rent$13,200.00 | Property Taxes$3,021.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $3,021.00 | $15,105.00 | $30,210.00 | |||
| Net Cash Flow | $10,179.00 | $50,895.00 | $101,790.00 | |||
| HOA Fees | $7,752.00 | $38,760.00 | $77,520.00 |