Property Info
- MLS TB8349076
- Unit No 2002
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
- HOA Fees $615.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield11% | Annual Rent$26,400.00 | Property Taxes$1,268.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $1,268.00 | $6,340.00 | $12,680.00 | |||
| Net Cash Flow | $25,132.00 | $125,660.00 | $251,320.00 | |||
| HOA Fees | $7,380.00 | $36,900.00 | $73,800.00 |
