Property Info
- MLS TB8502271
- Unit No 123
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1230
- Living Area (sqft) 1230
- Foundation Slab
- Min Lease Slab
- HOA Fees $842.40
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield10.5% | Annual Rent$25,200.00 | Property Taxes$4,955.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,955.00 | $24,775.00 | $49,550.00 | |||
| Net Cash Flow | $20,245.00 | $101,225.00 | $202,450.00 | |||
| HOA Fees | $10,108.80 | $50,544.00 | $101,088.00 |