Property Info
- MLS TB8448966
- Unit No 211
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1134
- Living Area (sqft) 1134
- Foundation Slab
- Min Lease Slab
- HOA Fees $506.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate10.0 | Gross Yield18.2% | Annual Rent$18,000.00 | Property Taxes$2,025.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,025.00 | $10,125.00 | $20,250.00 | |||
| Net Cash Flow | $15,975.00 | $79,875.00 | $159,750.00 | |||
| HOA Fees | $6,072.00 | $30,360.00 | $60,720.00 |