Property Info
- MLS TB8355209
- Unit No 408
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1030
- Foundation Slab
- Min Lease Slab
- HOA Fees $860.30
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate1.5 | Gross Yield5.7% | Annual Rent$22,596.00 | Property Taxes$6,457.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,596.00 $1,883.00 / mo | $112,980.00 $1,883.00 / mo | $225,960.00 $1,883.00 / mo | |||
| Estimated Expenses | $6,457.47 | $32,287.35 | $64,574.70 | |||
| Net Cash Flow | $16,138.53 | $80,692.65 | $161,385.30 | |||
| HOA Fees | $10,323.60 | $51,618.00 | $103,236.00 |