Property Info
- MLS TB8364881
- Unit No 220
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1128
- Living Area (sqft) 1128
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,067.00
Interior Features
- Other
Cash Flow
| Cap Rate2.6 | Gross Yield6.7% | Annual Rent$36,000.00 | Property Taxes$9,280.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,280.54 | $46,402.70 | $92,805.40 | |||
| Net Cash Flow | $26,719.46 | $133,597.30 | $267,194.60 | |||
| HOA Fees | $12,804.00 | $64,020.00 | $128,040.00 |