Property Info
- MLS TB8394476
- Unit No 410
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 870
- Foundation Slab
- Min Lease Slab
- HOA Fees $496.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Elevator
- Kitchen/Family Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate7.1 | Gross Yield11.7% | Annual Rent$20,400.00 | Property Taxes$2,024.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,024.74 | $10,123.70 | $20,247.40 | |||
| Net Cash Flow | $18,375.26 | $91,876.30 | $183,752.60 | |||
| HOA Fees | $5,952.00 | $29,760.00 | $59,520.00 |