Property Info
- MLS TB8443696
- Unit No H
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 823
- Living Area (sqft) 823
- Foundation Slab
- Min Lease Slab
- HOA Fees $638.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield9.9% | Annual Rent$22,200.00 | Property Taxes$3,117.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,117.53 | $15,587.65 | $31,175.30 | |||
| Net Cash Flow | $19,082.47 | $95,412.35 | $190,824.70 | |||
| HOA Fees | $7,656.00 | $38,280.00 | $76,560.00 |