Property Info
- MLS TB8445693
- Unit No 202
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 735
- Living Area (sqft) 631
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,000.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield13.3% | Annual Rent$25,200.00 | Property Taxes$2,442.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,442.33 | $12,211.65 | $24,423.30 | |||
| Net Cash Flow | $22,757.67 | $113,788.35 | $227,576.70 | |||
| HOA Fees | $12,000.00 | $60,000.00 | $120,000.00 |