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 Rate6.4 | Gross Yield11.9% | Annual Rent$23,400.00 | Property Taxes$3,117.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,117.53 | $15,587.65 | $31,175.30 | |||
| Net Cash Flow | $20,282.47 | $101,412.35 | $202,824.70 | |||
| HOA Fees | $7,656.00 | $38,280.00 | $76,560.00 |