Property Info
- MLS TB8493639
- Unit No 105
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1504
- Living Area (sqft) 1230
- Foundation Slab
- Min Lease Slab
- HOA Fees $550.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
Cash Flow
| Cap Rate5.5 | Gross Yield10% | Annual Rent$21,480.00 | Property Taxes$3,036.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,480.00 $1,790.00 / mo | $107,400.00 $1,790.00 / mo | $214,800.00 $1,790.00 / mo | |||
| Estimated Expenses | $3,036.00 | $15,180.00 | $30,360.00 | |||
| Net Cash Flow | $18,444.00 | $92,220.00 | $184,440.00 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |