Property Info
- MLS TB8505798
- Unit No 202
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 760
- Living Area (sqft) 760
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.8 | Gross Yield15.3% | Annual Rent$16,800.00 | Property Taxes$1,718.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,718.44 | $8,592.20 | $17,184.40 | |||
| Net Cash Flow | $15,081.56 | $75,407.80 | $150,815.60 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |