Property Info
- MLS TB8356980
- Unit No 2213
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 655
- Foundation Slab
- Min Lease Slab
- HOA Fees $301.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield8.6% | Annual Rent$13,800.00 | Property Taxes$1,715.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,715.00 | $8,575.00 | $17,150.00 | |||
| Net Cash Flow | $12,085.00 | $60,425.00 | $120,850.00 | |||
| HOA Fees | $3,612.00 | $18,060.00 | $36,120.00 |