Property Info
- MLS TB8446924
- Unit No 618
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 990
- Living Area (sqft) 990
- Foundation Slab
- Min Lease Slab
- HOA Fees $533.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Stone Counters
Cash Flow
| Cap Rate7.3 | Gross Yield12.3% | Annual Rent$21,600.00 | Property Taxes$2,431.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,431.29 | $12,156.45 | $24,312.90 | |||
| Net Cash Flow | $19,168.71 | $95,843.55 | $191,687.10 | |||
| HOA Fees | $6,396.00 | $31,980.00 | $63,960.00 |