Property Info
- MLS TB8485421
- Unit No A
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 931
- Living Area (sqft) 931
- Foundation Slab
- Min Lease Slab
- HOA Fees $528.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield12% | Annual Rent$22,788.00 | Property Taxes$2,764.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,788.00 $1,899.00 / mo | $113,940.00 $1,899.00 / mo | $227,880.00 $1,899.00 / mo | |||
| Estimated Expenses | $2,764.82 | $13,824.10 | $27,648.20 | |||
| Net Cash Flow | $20,023.18 | $100,115.90 | $200,231.80 | |||
| HOA Fees | $6,336.00 | $31,680.00 | $63,360.00 |