Property Info
- MLS TB8371481
- Unit No 216
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1306
- Foundation Slab
- Min Lease Slab
- HOA Fees $985.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield11.4% | Annual Rent$23,940.00 | Property Taxes$4,229.10 | 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 | $4,229.10 | $21,145.50 | $42,291.00 | |||
| Net Cash Flow | $19,710.90 | $98,554.50 | $197,109.00 | |||
| HOA Fees | $11,820.00 | $59,100.00 | $118,200.00 |