Property Info
- MLS TB8459361
- Unit No 204
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 887
- Living Area (sqft) 887
- Foundation Slab
- Min Lease Slab
- HOA Fees $880.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield20.1% | Annual Rent$17,100.00 | Property Taxes$1,959.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,100.00 $1,425.00 / mo | $85,500.00 $1,425.00 / mo | $171,000.00 $1,425.00 / mo | |||
| Estimated Expenses | $1,959.05 | $9,795.25 | $19,590.50 | |||
| Net Cash Flow | $15,140.95 | $75,704.75 | $151,409.50 | |||
| HOA Fees | $10,560.00 | $52,800.00 | $105,600.00 |