Property Info
- MLS TB8497750
- Unit No 107
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1164
- Living Area (sqft) 1164
- Foundation Slab
- Min Lease Slab
- HOA Fees $404.00
Interior Features
- Cathedral Ceiling(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate11.6 | Gross Yield14% | Annual Rent$33,600.00 | Property Taxes$842.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $842.41 | $4,212.05 | $8,424.10 | |||
| Net Cash Flow | $32,757.59 | $163,787.95 | $327,575.90 | |||
| HOA Fees | $4,848.00 | $24,240.00 | $48,480.00 |