Property Info
- MLS TB8360169
- Unit No 5002
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1200
- Foundation Slab, Stem Wall
- Min Lease Slab, Stem Wall
- HOA Fees $763.00
Interior Features
- Cathedral Ceiling(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate2.3 | Gross Yield6.8% | Annual Rent$21,000.00 | Property Taxes$4,682.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $4,682.00 | $23,410.00 | $46,820.00 | |||
| Net Cash Flow | $16,318.00 | $81,590.00 | $163,180.00 | |||
| HOA Fees | $9,156.00 | $45,780.00 | $91,560.00 |