Property Info
- MLS TB8444754
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 915
- Living Area (sqft) 915
- Foundation Slab
- Min Lease Slab
- HOA Fees $804.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Split Bedroom
- Stone Counters
Cash Flow
| Cap Rate6.1 | Gross Yield17.6% | Annual Rent$18,600.00 | Property Taxes$2,457.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,457.55 | $12,287.75 | $24,575.50 | |||
| Net Cash Flow | $16,142.45 | $80,712.25 | $161,424.50 | |||
| HOA Fees | $9,648.00 | $48,240.00 | $96,480.00 |