Property Info
- MLS TB8461500
- Unit No 5
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 600
- Living Area (sqft) 600
- Foundation Slab
- Min Lease Slab
- HOA Fees $979.00
Interior Features
- Primary Bedroom Main Floor
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.2 | Gross Yield4.3% | Annual Rent$21,600.00 | Property Taxes$3,839.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,839.00 | $19,195.00 | $38,390.00 | |||
| Net Cash Flow | $17,761.00 | $88,805.00 | $177,610.00 | |||
| HOA Fees | $11,748.00 | $58,740.00 | $117,480.00 |