Property Info
- MLS TB8508525
- Unit No 602
- 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 Rate8.9 | Gross Yield14.4% | Annual Rent$21,600.00 | Property Taxes$2,478.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,478.00 | $12,390.00 | $24,780.00 | |||
| Net Cash Flow | $19,122.00 | $95,610.00 | $191,220.00 | |||
| HOA Fees | $5,760.00 | $28,800.00 | $57,600.00 |