Property Info
- MLS TB8469736
- Unit No A8
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1068
- Living Area (sqft) 1068
- Foundation Slab
- Min Lease Slab
- HOA Fees $618.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.4 | Gross Yield9.4% | Annual Rent$19,140.00 | Property Taxes$2,729.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,140.00 $1,595.00 / mo | $95,700.00 $1,595.00 / mo | $191,400.00 $1,595.00 / mo | |||
| Estimated Expenses | $2,729.99 | $13,649.95 | $27,299.90 | |||
| Net Cash Flow | $16,410.01 | $82,050.05 | $164,100.10 | |||
| HOA Fees | $7,416.00 | $37,080.00 | $74,160.00 |