Property Info
- MLS TB8454122
- Unit No 6
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1012
- Living Area (sqft) 1012
- Foundation Slab
- Min Lease Slab
- HOA Fees $577.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.5 | Gross Yield8.8% | Annual Rent$10,140.00 | Property Taxes$1,492.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,140.00 $845.00 / mo | $50,700.00 $845.00 / mo | $101,400.00 $845.00 / mo | |||
| Estimated Expenses | $1,492.16 | $7,460.80 | $14,921.60 | |||
| Net Cash Flow | $8,647.84 | $43,239.20 | $86,478.40 | |||
| HOA Fees | $6,924.00 | $34,620.00 | $69,240.00 |