Property Info
- MLS TB8473164
- Unit No 129
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1093
- Living Area (sqft) 1093
- Foundation Slab
- Min Lease Slab
- HOA Fees $707.00
Interior Features
- Ceiling Fans(s)
- L Dining
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield14.2% | Annual Rent$19,800.00 | Property Taxes$2,591.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,591.00 | $12,955.00 | $25,910.00 | |||
| Net Cash Flow | $17,209.00 | $86,045.00 | $172,090.00 | |||
| HOA Fees | $8,484.00 | $42,420.00 | $84,840.00 |