Property Info
- MLS TB8440088
- Unit No 206
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 656
- Living Area (sqft) 656
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $376.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield9.7% | Annual Rent$16,500.00 | Property Taxes$1,798.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $1,798.92 | $8,994.60 | $17,989.20 | |||
| Net Cash Flow | $14,701.08 | $73,505.40 | $147,010.80 | |||
| HOA Fees | $4,512.00 | $22,560.00 | $45,120.00 |