Property Info
- MLS TB8354318
- Unit No 1822
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1190
- Foundation Block
- Min Lease Block
- HOA Fees $575.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate1.1 | Gross Yield5% | Annual Rent$13,200.00 | Property Taxes$3,489.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $3,489.52 | $17,447.60 | $34,895.20 | |||
| Net Cash Flow | $9,710.48 | $48,552.40 | $97,104.80 | |||
| HOA Fees | $6,900.00 | $34,500.00 | $69,000.00 |