Property Info
- MLS TB8372178
- Unit No 218
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 825
- Foundation Block
- Min Lease Block
- HOA Fees $562.27
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.7 | Gross Yield8.7% | Annual Rent$20,400.00 | Property Taxes$2,556.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,556.00 | $12,780.00 | $25,560.00 | |||
| Net Cash Flow | $17,844.00 | $89,220.00 | $178,440.00 | |||
| HOA Fees | $6,747.24 | $33,736.20 | $67,472.40 |