Property Info
- MLS TB8385174
- Unit No 2108
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1018
- Foundation Slab
- Min Lease Slab
- HOA Fees $490.67
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.3 | Gross Yield10.1% | Annual Rent$15,600.00 | Property Taxes$1,447.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,447.88 | $7,239.40 | $14,478.80 | |||
| Net Cash Flow | $14,152.12 | $70,760.60 | $141,521.20 | |||
| HOA Fees | $5,888.04 | $29,440.20 | $58,880.40 |