Property Info
- MLS TB8509480
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1168
- Living Area (sqft) 1160
- Foundation Slab
- Min Lease Slab
- HOA Fees $508.00
Interior Features
- Crown Molding
Cash Flow
| Cap Rate6.6 | Gross Yield10.5% | Annual Rent$28,800.00 | Property Taxes$4,564.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,564.61 | $22,823.05 | $45,646.10 | |||
| Net Cash Flow | $24,235.39 | $121,176.95 | $242,353.90 | |||
| HOA Fees | $6,096.00 | $30,480.00 | $60,960.00 |