Property Info
- MLS TB8329714
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1100
- Foundation Block
- Min Lease Block
- HOA Fees $639.00
Interior Features
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield9% | Annual Rent$27,000.00 | Property Taxes$3,584.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $3,584.49 | $17,922.45 | $35,844.90 | |||
| Net Cash Flow | $23,415.51 | $117,077.55 | $234,155.10 | |||
| HOA Fees | $7,668.00 | $38,340.00 | $76,680.00 |