Property Info
- MLS TB8477657
- Unit No 102
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 960
- Living Area (sqft) 890
- Foundation Slab
- Min Lease Slab
- HOA Fees $660.00
Interior Features
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate3.1 | Gross Yield8.4% | Annual Rent$16,800.00 | Property Taxes$2,722.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,722.21 | $13,611.05 | $27,222.10 | |||
| Net Cash Flow | $14,077.79 | $70,388.95 | $140,777.90 | |||
| HOA Fees | $7,920.00 | $39,600.00 | $79,200.00 |