Property Info
- MLS TB8382604
- Unit No 405
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1160
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $1,182.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.1 | Gross Yield3.8% | Annual Rent$22,800.00 | Property Taxes$7,991.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $7,991.44 | $39,957.20 | $79,914.40 | |||
| Net Cash Flow | $14,808.56 | $74,042.80 | $148,085.60 | |||
| HOA Fees | $14,184.00 | $70,920.00 | $141,840.00 |