Property Info
- MLS TB8483907
- Unit No 141
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1094
- Living Area (sqft) 1094
- Foundation Slab
- Min Lease Slab
- HOA Fees $662.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield12.7% | Annual Rent$22,800.00 | Property Taxes$3,466.02 | 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 | $3,466.02 | $17,330.10 | $34,660.20 | |||
| Net Cash Flow | $19,333.98 | $96,669.90 | $193,339.80 | |||
| HOA Fees | $7,944.00 | $39,720.00 | $79,440.00 |