Property Info
- MLS TB8356724
- Unit No 1203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1015
- Foundation Slab
- Min Lease Slab
- HOA Fees $668.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield13.5% | Annual Rent$21,300.00 | Property Taxes$2,747.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,300.00 $1,775.00 / mo | $106,500.00 $1,775.00 / mo | $213,000.00 $1,775.00 / mo | |||
| Estimated Expenses | $2,747.01 | $13,735.05 | $27,470.10 | |||
| Net Cash Flow | $18,552.99 | $92,764.95 | $185,529.90 | |||
| HOA Fees | $8,016.00 | $40,080.00 | $80,160.00 |