Property Info
- MLS TB8471874
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 900
- Living Area (sqft) 879
- Foundation Slab
- Min Lease Slab
- HOA Fees $415.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield11.3% | Annual Rent$18,000.00 | Property Taxes$1,878.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,878.07 | $9,390.35 | $18,780.70 | |||
| Net Cash Flow | $16,121.93 | $80,609.65 | $161,219.30 | |||
| HOA Fees | $4,980.00 | $24,900.00 | $49,800.00 |