Property Info
- MLS TB8504277
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 890
- Living Area (sqft) 890
- Foundation Slab
- Min Lease Slab
- HOA Fees $794.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.5 | Gross Yield8.5% | Annual Rent$33,600.00 | Property Taxes$6,248.44 | 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 | $6,248.44 | $31,242.20 | $62,484.40 | |||
| Net Cash Flow | $27,351.56 | $136,757.80 | $273,515.60 | |||
| HOA Fees | $9,528.00 | $47,640.00 | $95,280.00 |