Property Info
- MLS TB8521496
- Unit No 103
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 887
- Living Area (sqft) 887
- Foundation Block
- Min Lease Block
- HOA Fees $800.00
Interior Features
- Built-in Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate9.3 | Gross Yield21% | Annual Rent$21,000.00 | Property Taxes$2,122.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,122.65 | $10,613.25 | $21,226.50 | |||
| Net Cash Flow | $18,877.35 | $94,386.75 | $188,773.50 | |||
| HOA Fees | $9,600.00 | $48,000.00 | $96,000.00 |