Property Info
- MLS TB8467690
- Unit No 404
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1125
- Living Area (sqft) 1125
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $694.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield14.4% | Annual Rent$22,800.00 | Property Taxes$2,775.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,775.00 | $13,875.00 | $27,750.00 | |||
| Net Cash Flow | $20,025.00 | $100,125.00 | $200,250.00 | |||
| HOA Fees | $8,328.00 | $41,640.00 | $83,280.00 |