Property Info
- MLS TB8399849
- Unit No G 2164
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate10.0 | Gross Yield13.8% | Annual Rent$18,000.00 | Property Taxes$1,705.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,705.00 | $8,525.00 | $17,050.00 | |||
| Net Cash Flow | $16,295.00 | $81,475.00 | $162,950.00 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |