Property Info
- MLS TB8456500
- Unit No 101
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1151
- Living Area (sqft) 1151
- Foundation Slab
- Min Lease Slab
- HOA Fees $195.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.5 | Gross Yield11% | Annual Rent$19,200.00 | Property Taxes$3,817.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,817.00 | $19,085.00 | $38,170.00 | |||
| Net Cash Flow | $15,383.00 | $76,915.00 | $153,830.00 | |||
| HOA Fees | $2,340.00 | $11,700.00 | $23,400.00 |