Property Info
- MLS TB8442168
- Unit No 7605
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1138
- Living Area (sqft) 1138
- Foundation Slab
- Min Lease Slab
- HOA Fees $357.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.9 | Gross Yield11.3% | Annual Rent$20,400.00 | Property Taxes$1,950.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,950.34 | $9,751.70 | $19,503.40 | |||
| Net Cash Flow | $18,449.66 | $92,248.30 | $184,496.60 | |||
| HOA Fees | $4,284.00 | $21,420.00 | $42,840.00 |