Property Info
- MLS TB8499160
- Unit No 7107
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1182
- Living Area (sqft) 1182
- Foundation Slab
- Min Lease Slab
- HOA Fees $602.87
Interior Features
- Ceiling Fans(s)
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.7 | Gross Yield12.8% | Annual Rent$21,600.00 | Property Taxes$3,126.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,126.00 | $15,630.00 | $31,260.00 | |||
| Net Cash Flow | $18,474.00 | $92,370.00 | $184,740.00 | |||
| HOA Fees | $7,234.44 | $36,172.20 | $72,344.40 |