Property Info
- MLS TB8308017
- Unit No 200/B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1085
- Foundation Other
- Min Lease Other
- HOA Fees $570.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.2 | Gross Yield16.2% | Annual Rent$22,644.00 | Property Taxes$1,478.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,644.00 $1,887.00 / mo | $113,220.00 $1,887.00 / mo | $226,440.00 $1,887.00 / mo | |||
| Estimated Expenses | $1,478.20 | $7,391.00 | $14,782.00 | |||
| Net Cash Flow | $21,165.80 | $105,829.00 | $211,658.00 | |||
| HOA Fees | $6,840.00 | $34,200.00 | $68,400.00 |