Property Info
- MLS TB8372115
- Unit No 621
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 838
- Foundation Slab
- Min Lease Slab
- HOA Fees $456.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate10.3 | Gross Yield14.7% | Annual Rent$26,400.00 | Property Taxes$2,331.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,331.58 | $11,657.90 | $23,315.80 | |||
| Net Cash Flow | $24,068.42 | $120,342.10 | $240,684.20 | |||
| HOA Fees | $5,472.00 | $27,360.00 | $54,720.00 |