Property Info
- MLS TB8516702
- Unit No 102
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 701
- Living Area (sqft) 701
- Foundation Block
- Min Lease Block
- HOA Fees $449.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield8.5% | Annual Rent$18,600.00 | Property Taxes$3,025.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,025.80 | $15,129.00 | $30,258.00 | |||
| Net Cash Flow | $15,574.20 | $77,871.00 | $155,742.00 | |||
| HOA Fees | $5,388.00 | $26,940.00 | $53,880.00 |