Property Info
- MLS TB8454922
- Unit No 64
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1100
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
- HOA Fees $518.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield10% | Annual Rent$18,000.00 | Property Taxes$218.00 | 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 | $218.00 | $1,090.00 | $2,180.00 | |||
| Net Cash Flow | $17,782.00 | $88,910.00 | $177,820.00 | |||
| HOA Fees | $6,216.00 | $31,080.00 | $62,160.00 |