Property Info
- MLS TB8471326
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1169
- Living Area (sqft) 1149
- Foundation Slab
- Min Lease Slab
- HOA Fees $349.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield9.5% | Annual Rent$15,600.00 | Property Taxes$2,480.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,480.87 | $12,404.35 | $24,808.70 | |||
| Net Cash Flow | $13,119.13 | $65,595.65 | $131,191.30 | |||
| HOA Fees | $4,188.00 | $20,940.00 | $41,880.00 |