Property Info
- MLS TB8354325
- Unit No 223
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1506
- Foundation Other
- Min Lease Other
- HOA Fees $1,071.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate1.9 | Gross Yield5% | Annual Rent$36,000.00 | Property Taxes$9,714.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,714.00 | $48,570.00 | $97,140.00 | |||
| Net Cash Flow | $26,286.00 | $131,430.00 | $262,860.00 | |||
| HOA Fees | $12,852.00 | $64,260.00 | $128,520.00 |