Property Info
- MLS TB8471754
- Unit No A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1075
- Living Area (sqft) 1075
- Foundation Slab
- Min Lease Slab
- HOA Fees $548.00
Interior Features
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.2 | Gross Yield9.9% | Annual Rent$24,840.00 | Property Taxes$2,881.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,840.00 $2,070.00 / mo | $124,200.00 $2,070.00 / mo | $248,400.00 $2,070.00 / mo | |||
| Estimated Expenses | $2,881.57 | $14,407.85 | $28,815.70 | |||
| Net Cash Flow | $21,958.43 | $109,792.15 | $219,584.30 | |||
| HOA Fees | $6,576.00 | $32,880.00 | $65,760.00 |