Property Info
- MLS TB8517406
- Unit No 7
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 800
- Living Area (sqft) 800
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $536.00
Interior Features
- Open Floorplan
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate8.9 | Gross Yield16.8% | Annual Rent$16,800.00 | Property Taxes$1,460.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,460.00 | $7,300.00 | $14,600.00 | |||
| Net Cash Flow | $15,340.00 | $76,700.00 | $153,400.00 | |||
| HOA Fees | $6,432.00 | $32,160.00 | $64,320.00 |