Property Info
- MLS TB8316166
- Unit No 33
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1149
- Foundation Slab
- Min Lease Slab
- HOA Fees $739.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield10.9% | Annual Rent$22,800.00 | Property Taxes$912.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $912.00 | $4,560.00 | $9,120.00 | |||
| Net Cash Flow | $21,888.00 | $109,440.00 | $218,880.00 | |||
| HOA Fees | $8,868.00 | $44,340.00 | $88,680.00 |