Property Info
- MLS TB8352957
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1027
- Foundation Slab
- Min Lease Slab
- HOA Fees $615.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield10.5% | Annual Rent$20,400.00 | Property Taxes$2,153.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,153.89 | $10,769.45 | $21,538.90 | |||
| Net Cash Flow | $18,246.11 | $91,230.55 | $182,461.10 | |||
| HOA Fees | $7,380.00 | $36,900.00 | $73,800.00 |