Property Info
- MLS TB8521204
- Unit No 201
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 832
- Living Area (sqft) 742
- Foundation Slab
- Min Lease Slab
- HOA Fees $324.56
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate11.3 | Gross Yield15.6% | Annual Rent$20,232.00 | Property Taxes$1,729.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,232.00 $1,686.00 / mo | $101,160.00 $1,686.00 / mo | $202,320.00 $1,686.00 / mo | |||
| Estimated Expenses | $1,729.90 | $8,649.50 | $17,299.00 | |||
| Net Cash Flow | $18,502.10 | $92,510.50 | $185,021.00 | |||
| HOA Fees | $3,894.72 | $19,473.60 | $38,947.20 |