Property Info
- MLS TB8377644
- Unit No 209
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1312
- Foundation Slab
- Min Lease Slab
- HOA Fees $469.00
Interior Features
- Ceiling Fans(s)
- Wet Bar
Cash Flow
| Cap Rate6.9 | Gross Yield10.3% | Annual Rent$25,800.00 | Property Taxes$2,968.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $2,968.38 | $14,841.90 | $29,683.80 | |||
| Net Cash Flow | $22,831.62 | $114,158.10 | $228,316.20 | |||
| HOA Fees | $5,628.00 | $28,140.00 | $56,280.00 |