Property Info
- MLS TB8353314
- Unit No 1822
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1363
- Foundation Slab
- Min Lease Slab
- HOA Fees $429.44
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate8.6 | Gross Yield11.8% | Annual Rent$30,000.00 | Property Taxes$2,877.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $2,877.00 | $14,385.00 | $28,770.00 | |||
| Net Cash Flow | $27,123.00 | $135,615.00 | $271,230.00 | |||
| HOA Fees | $5,153.28 | $25,766.40 | $51,532.80 |