Property Info
- MLS TB8508516
- Unit No 506
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 935
- Living Area (sqft) 935
- Foundation Slab
- Min Lease Slab
- HOA Fees $480.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.7 | Gross Yield13.2% | Annual Rent$19,800.00 | Property Taxes$2,528.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,528.00 | $12,640.00 | $25,280.00 | |||
| Net Cash Flow | $17,272.00 | $86,360.00 | $172,720.00 | |||
| HOA Fees | $5,760.00 | $28,800.00 | $57,600.00 |