Property Info
- MLS TB8456334
- Unit No 9088
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1140
- Living Area (sqft) 1140
- Foundation Slab
- Min Lease Slab
- HOA Fees $502.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield10.4% | Annual Rent$22,800.00 | Property Taxes$3,919.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,919.45 | $19,597.25 | $39,194.50 | |||
| Net Cash Flow | $18,880.55 | $94,402.75 | $188,805.50 | |||
| HOA Fees | $6,024.00 | $30,120.00 | $60,240.00 |