Property Info
- MLS TB8481313
- Unit No H
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 915
- Living Area (sqft) 915
- Foundation Slab
- Min Lease Slab
- HOA Fees $665.77
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.7 | Gross Yield11.3% | Annual Rent$18,000.00 | Property Taxes$2,516.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,516.78 | $12,583.90 | $25,167.80 | |||
| Net Cash Flow | $15,483.22 | $77,416.10 | $154,832.20 | |||
| HOA Fees | $7,989.24 | $39,946.20 | $79,892.40 |