Property Info
- MLS TB8508595
- Unit No 4041
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1120
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.7 | Gross Yield11% | Annual Rent$25,200.00 | Property Taxes$1,978.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $1,978.67 | $9,893.35 | $19,786.70 | |||
| Net Cash Flow | $23,221.33 | $116,106.65 | $232,213.30 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |