Property Info
- MLS TB8461051
- Unit No 201
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 1235
- Living Area (sqft) 1235
- Foundation Slab
- Min Lease Slab
- HOA Fees $753.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate3.4 | Gross Yield8.2% | Annual Rent$24,600.00 | Property Taxes$5,500.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $5,500.72 | $27,503.60 | $55,007.20 | |||
| Net Cash Flow | $19,099.28 | $95,496.40 | $190,992.80 | |||
| HOA Fees | $9,036.00 | $45,180.00 | $90,360.00 |