Property Info
- MLS TB8449236
- Unit No 206
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 816
- Living Area (sqft) 816
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield11.1% | Annual Rent$14,400.00 | Property Taxes$2,345.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,345.44 | $11,727.20 | $23,454.40 | |||
| Net Cash Flow | $12,054.56 | $60,272.80 | $120,545.60 | |||
| HOA Fees | $5,064.00 | $25,320.00 | $50,640.00 |