Property Info
- MLS TB8508015
- Unit No 206
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1164
- Living Area (sqft) 1164
- Foundation Slab
- Min Lease Slab
- HOA Fees $444.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.4 | Gross Yield9.1% | Annual Rent$20,400.00 | Property Taxes$2,833.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,833.00 | $14,165.00 | $28,330.00 | |||
| Net Cash Flow | $17,567.00 | $87,835.00 | $175,670.00 | |||
| HOA Fees | $5,328.00 | $26,640.00 | $53,280.00 |