Property Info
- MLS TB8315612
- Unit No 1401
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1376
- Foundation Block
- Min Lease Block
- HOA Fees $1,400.00
Interior Features
- Accessibility Features
Cash Flow
| Cap Rate2.0 | Gross Yield5.9% | Annual Rent$33,600.00 | Property Taxes$5,426.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,426.37 | $27,131.85 | $54,263.70 | |||
| Net Cash Flow | $28,173.63 | $140,868.15 | $281,736.30 | |||
| HOA Fees | $16,800.00 | $84,000.00 | $168,000.00 |