Property Info
- MLS TB8505554
- Unit No 164
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1160
- Living Area (sqft) 1032
- Foundation Slab
- Min Lease Slab
- HOA Fees $356.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
Cash Flow
| Cap Rate8.6 | Gross Yield13.1% | Annual Rent$20,280.00 | Property Taxes$2,649.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,280.00 $1,690.00 / mo | $101,400.00 $1,690.00 / mo | $202,800.00 $1,690.00 / mo | |||
| Estimated Expenses | $2,649.00 | $13,245.00 | $26,490.00 | |||
| Net Cash Flow | $17,631.00 | $88,155.00 | $176,310.00 | |||
| HOA Fees | $4,272.00 | $21,360.00 | $42,720.00 |