Property Info
- MLS TB8462493
- Unit No 913
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 950
- Living Area (sqft) 950
- Foundation Slab
- Min Lease Slab
- HOA Fees $359.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Solid Wood Cabinets
Cash Flow
| Cap Rate10.3 | Gross Yield15.9% | Annual Rent$22,200.00 | Property Taxes$3,432.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,432.00 | $17,160.00 | $34,320.00 | |||
| Net Cash Flow | $18,768.00 | $93,840.00 | $187,680.00 | |||
| HOA Fees | $4,308.00 | $21,540.00 | $43,080.00 |