Property Info
- MLS TB8370447
- Unit No 52
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1065
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
- HOA Fees $954.25
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate2.4 | Gross Yield7.7% | Annual Rent$23,940.00 | Property Taxes$5,128.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $5,128.09 | $25,640.45 | $51,280.90 | |||
| Net Cash Flow | $18,811.91 | $94,059.55 | $188,119.10 | |||
| HOA Fees | $11,451.00 | $57,255.00 | $114,510.00 |