Property Info
- MLS TB8472352
- Unit No B2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 855
- Living Area (sqft) 855
- Foundation Slab
- Min Lease Slab
- HOA Fees $633.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate6.5 | Gross Yield14.8% | Annual Rent$16,092.00 | Property Taxes$1,401.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,092.00 $1,341.00 / mo | $80,460.00 $1,341.00 / mo | $160,920.00 $1,341.00 / mo | |||
| Estimated Expenses | $1,401.66 | $7,008.30 | $14,016.60 | |||
| Net Cash Flow | $14,690.34 | $73,451.70 | $146,903.40 | |||
| HOA Fees | $7,596.00 | $37,980.00 | $75,960.00 |