Property Info
- MLS TB8353104
- Unit No 52B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
- HOA Fees $906.60
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate20.2 | Gross Yield26.8% | Annual Rent$60,000.00 | Property Taxes$3,790.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $3,790.46 | $18,952.30 | $37,904.60 | |||
| Net Cash Flow | $56,209.54 | $281,047.70 | $562,095.40 | |||
| HOA Fees | $10,879.20 | $54,396.00 | $108,792.00 |