Property Info
- MLS TB8476472
- Unit No A101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1175
- Living Area (sqft) 1075
- Foundation Slab
- Min Lease Slab
- HOA Fees $911.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.7 | Gross Yield9.1% | Annual Rent$21,600.00 | Property Taxes$4,148.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,148.01 | $20,740.05 | $41,480.10 | |||
| Net Cash Flow | $17,451.99 | $87,259.95 | $174,519.90 | |||
| HOA Fees | $10,932.00 | $54,660.00 | $109,320.00 |