Property Info
- MLS TB8480643
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 912
- Living Area (sqft) 912
- Foundation Slab
- Min Lease Slab
- HOA Fees $667.00
Interior Features
- Built-in Features
- Eat-in Kitchen
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield10.7% | Annual Rent$34,800.00 | Property Taxes$4,617.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $4,617.00 | $23,085.00 | $46,170.00 | |||
| Net Cash Flow | $30,183.00 | $150,915.00 | $301,830.00 | |||
| HOA Fees | $8,004.00 | $40,020.00 | $80,040.00 |