Property Info
- MLS TB8459156
- Unit No C
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1180
- Living Area (sqft) 1180
- Foundation Slab
- Min Lease Slab
- HOA Fees $868.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield10.2% | Annual Rent$23,400.00 | Property Taxes$2,926.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,926.55 | $14,632.75 | $29,265.50 | |||
| Net Cash Flow | $20,473.45 | $102,367.25 | $204,734.50 | |||
| HOA Fees | $10,416.00 | $52,080.00 | $104,160.00 |