Property Info
- MLS TB8448476
- Unit No 205
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1150
- Living Area (sqft) 1150
- Foundation Slab
- Min Lease Slab
- HOA Fees $506.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate10.6 | Gross Yield19.4% | Annual Rent$19,200.00 | Property Taxes$2,613.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,613.00 | $13,065.00 | $26,130.00 | |||
| Net Cash Flow | $16,587.00 | $82,935.00 | $165,870.00 | |||
| HOA Fees | $6,072.00 | $30,360.00 | $60,720.00 |