Property Info
- MLS TB8327419
- Unit No 513
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 919
- Foundation Slab
- Min Lease Slab
- HOA Fees $758.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate7.5 | Gross Yield15.4% | Annual Rent$21,540.00 | Property Taxes$1,898.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $1,898.54 | $9,492.70 | $18,985.40 | |||
| Net Cash Flow | $19,641.46 | $98,207.30 | $196,414.60 | |||
| HOA Fees | $9,096.00 | $45,480.00 | $90,960.00 |