Property Info
- MLS TB8376575
- Unit No 206
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1312
- Living Area (sqft) 1312
- Foundation Slab
- Min Lease Slab
- HOA Fees $469.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Wet Bar
Cash Flow
| Cap Rate6.7 | Gross Yield10.8% | Annual Rent$22,740.00 | Property Taxes$2,987.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $2,987.24 | $14,936.20 | $29,872.40 | |||
| Net Cash Flow | $19,752.76 | $98,763.80 | $197,527.60 | |||
| HOA Fees | $5,628.00 | $28,140.00 | $56,280.00 |