Property Info
- MLS TB8329143
- Unit No 308
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1136
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $862.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.7 | Gross Yield7.3% | Annual Rent$24,000.00 | Property Taxes$4,816.86 | 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 | $4,816.86 | $24,084.30 | $48,168.60 | |||
| Net Cash Flow | $19,183.14 | $95,915.70 | $191,831.40 | |||
| HOA Fees | $10,344.00 | $51,720.00 | $103,440.00 |