Property Info
- MLS TB8374062
- Unit No 810
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1040
- Foundation Slab
- Min Lease Slab
- HOA Fees $832.87
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.3 | Gross Yield6.8% | Annual Rent$18,000.00 | Property Taxes$1,890.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,890.82 | $9,454.10 | $18,908.20 | |||
| Net Cash Flow | $16,109.18 | $80,545.90 | $161,091.80 | |||
| HOA Fees | $9,994.44 | $49,972.20 | $99,944.40 |