Property Info
- MLS TB8530090
- Unit No 1C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1070
- Living Area (sqft) 1070
- Foundation Slab
- Min Lease Slab
- HOA Fees $731.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.6 | Gross Yield8.8% | Annual Rent$19,800.00 | Property Taxes$2,992.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,992.63 | $14,963.15 | $29,926.30 | |||
| Net Cash Flow | $16,807.37 | $84,036.85 | $168,073.70 | |||
| HOA Fees | $8,772.00 | $43,860.00 | $87,720.00 |