Property Info
- MLS TB8382543
- Unit No 607
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1308
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $893.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.2 | Gross Yield7.7% | Annual Rent$38,400.00 | Property Taxes$6,620.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $6,620.29 | $33,101.45 | $66,202.90 | |||
| Net Cash Flow | $31,779.71 | $158,898.55 | $317,797.10 | |||
| HOA Fees | $10,716.00 | $53,580.00 | $107,160.00 |