Property Info
- MLS TB8343487
- Unit No 11302
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1185
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
- HOA Fees $751.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.6 | Gross Yield11% | Annual Rent$57,600.00 | Property Taxes$3,322.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $57,600.00 $4,800.00 / mo | $288,000.00 $4,800.00 / mo | $576,000.00 $4,800.00 / mo | |||
| Estimated Expenses | $3,322.00 | $16,610.00 | $33,220.00 | |||
| Net Cash Flow | $54,278.00 | $271,390.00 | $542,780.00 | |||
| HOA Fees | $9,012.00 | $45,060.00 | $90,120.00 |