Property Info
- MLS TB8465623
- Unit No 40
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1074
- Living Area (sqft) 1074
- Foundation Slab
- Min Lease Slab
- HOA Fees $568.00
Interior Features
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate11.6 | Gross Yield18.5% | Annual Rent$22,092.00 | Property Taxes$1,420.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,092.00 $1,841.00 / mo | $110,460.00 $1,841.00 / mo | $220,920.00 $1,841.00 / mo | |||
| Estimated Expenses | $1,420.67 | $7,103.35 | $14,206.70 | |||
| Net Cash Flow | $20,671.33 | $103,356.65 | $206,713.30 | |||
| HOA Fees | $6,816.00 | $34,080.00 | $68,160.00 |