Property Info
- MLS TB8318519
- Unit No 2005
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1028
- Foundation Slab
- Min Lease Slab
- HOA Fees $677.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate8.3 | Gross Yield15.1% | Annual Rent$24,000.00 | Property Taxes$2,720.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,720.08 | $13,600.40 | $27,200.80 | |||
| Net Cash Flow | $21,279.92 | $106,399.60 | $212,799.20 | |||
| HOA Fees | $8,124.00 | $40,620.00 | $81,240.00 |