Property Info
- MLS TB8491680
- Unit No 10E
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 935
- Living Area (sqft) 840
- Foundation Slab
- Min Lease Slab
- HOA Fees $453.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate8.6 | Gross Yield14.3% | Annual Rent$18,000.00 | Property Taxes$1,758.40 | 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 | $1,758.40 | $8,792.00 | $17,584.00 | |||
| Net Cash Flow | $16,241.60 | $81,208.00 | $162,416.00 | |||
| HOA Fees | $5,436.00 | $27,180.00 | $54,360.00 |