Property Info
- MLS TB8528094
- Unit No 104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 529
- Living Area (sqft) 529
- Foundation Slab
- Min Lease Slab
- HOA Fees $242.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.1 | Gross Yield10.1% | Annual Rent$15,000.00 | Property Taxes$1,659.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,659.00 | $8,295.00 | $16,590.00 | |||
| Net Cash Flow | $13,341.00 | $66,705.00 | $133,410.00 | |||
| HOA Fees | $2,904.00 | $14,520.00 | $29,040.00 |