Property Info
- MLS TB8356730
- Unit No 313
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1255
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
- HOA Fees $710.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield9.6% | Annual Rent$66,000.00 | Property Taxes$8,600.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $66,000.00 $5,500.00 / mo | $330,000.00 $5,500.00 / mo | $660,000.00 $5,500.00 / mo | |||
| Estimated Expenses | $8,600.00 | $43,000.00 | $86,000.00 | |||
| Net Cash Flow | $57,400.00 | $287,000.00 | $574,000.00 | |||
| HOA Fees | $8,520.00 | $42,600.00 | $85,200.00 |