Property Info
- MLS TB8502235
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1308
- Living Area (sqft) 1308
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,152.00
Interior Features
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.8 | Gross Yield5.9% | Annual Rent$23,400.00 | Property Taxes$2,429.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,429.50 | $12,147.50 | $24,295.00 | |||
| Net Cash Flow | $20,970.50 | $104,852.50 | $209,705.00 | |||
| HOA Fees | $13,824.00 | $69,120.00 | $138,240.00 |