Property Info
- MLS TB8356866
- Unit No 1208
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 925
- Foundation Slab
- Min Lease Slab
- HOA Fees $516.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield9.9% | Annual Rent$17,400.00 | Property Taxes$2,135.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,135.00 | $10,675.00 | $21,350.00 | |||
| Net Cash Flow | $15,265.00 | $76,325.00 | $152,650.00 | |||
| HOA Fees | $6,192.00 | $30,960.00 | $61,920.00 |