Property Info
- MLS TB8527883
- Unit No 197
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 972
- Living Area (sqft) 936
- Foundation Slab
- Min Lease Slab
- HOA Fees $520.00
Interior Features
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.4 | Gross Yield14.2% | Annual Rent$19,200.00 | Property Taxes$1,656.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,656.00 | $8,280.00 | $16,560.00 | |||
| Net Cash Flow | $17,544.00 | $87,720.00 | $175,440.00 | |||
| HOA Fees | $6,240.00 | $31,200.00 | $62,400.00 |