Property Info
- MLS TB8316235
- Unit No 1-202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 975
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate10.5 | Gross Yield14.1% | Annual Rent$36,000.00 | Property Taxes$3,721.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $3,721.00 | $18,605.00 | $37,210.00 | |||
| Net Cash Flow | $32,279.00 | $161,395.00 | $322,790.00 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |