Property Info
- MLS TB8478445
- Unit No 121
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 975
- Living Area (sqft) 975
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate10.7 | Gross Yield12% | Annual Rent$20,400.00 | Property Taxes$2,149.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,149.05 | $10,745.25 | $21,490.50 | |||
| Net Cash Flow | $18,250.95 | $91,254.75 | $182,509.50 |