Property Info
- MLS TB8384096
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1455
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,504.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate0.8 | Gross Yield2.8% | Annual Rent$48,000.00 | Property Taxes$15,962.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $15,962.00 | $79,810.00 | $159,620.00 | |||
| Net Cash Flow | $32,038.00 | $160,190.00 | $320,380.00 | |||
| HOA Fees | $18,048.00 | $90,240.00 | $180,480.00 |