Property Info
- MLS TB8331536
- Unit No 10303
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1152
- Foundation Slab
- Min Lease Slab
- HOA Fees $789.89
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.4 | Gross Yield9.4% | Annual Rent$27,600.00 | Property Taxes$5,242.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,242.98 | $26,214.90 | $52,429.80 | |||
| Net Cash Flow | $22,357.02 | $111,785.10 | $223,570.20 | |||
| HOA Fees | $9,478.68 | $47,393.40 | $94,786.80 |