Property Info
- MLS TB8380798
- Unit No 1335
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 742
- Foundation Block
- Min Lease Block
- HOA Fees $454.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield7.2% | Annual Rent$24,000.00 | Property Taxes$5,068.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,068.00 | $25,340.00 | $50,680.00 | |||
| Net Cash Flow | $18,932.00 | $94,660.00 | $189,320.00 | |||
| HOA Fees | $5,448.00 | $27,240.00 | $54,480.00 |