Property Info
- MLS TB8381063
- Unit No 6203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1032
- Foundation Block
- Min Lease Block
- HOA Fees $634.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate2.7 | Gross Yield7.2% | Annual Rent$15,420.00 | Property Taxes$2,004.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,420.00 $1,285.00 / mo | $77,100.00 $1,285.00 / mo | $154,200.00 $1,285.00 / mo | |||
| Estimated Expenses | $2,004.14 | $10,020.70 | $20,041.40 | |||
| Net Cash Flow | $13,415.86 | $67,079.30 | $134,158.60 | |||
| HOA Fees | $7,608.00 | $38,040.00 | $76,080.00 |