Property Info
- MLS TB8481456
- Unit No 4103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 900
- Living Area (sqft) 900
- Foundation Slab
- Min Lease Slab
- HOA Fees $880.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.6 | Gross Yield18.2% | Annual Rent$22,800.00 | Property Taxes$2,801.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,801.42 | $14,007.10 | $28,014.20 | |||
| Net Cash Flow | $19,998.58 | $99,992.90 | $199,985.80 | |||
| HOA Fees | $10,560.00 | $52,800.00 | $105,600.00 |