Property Info
- MLS TB8400620
- Unit No 1302
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1218
- Foundation Slab
- Min Lease Slab
- HOA Fees $670.02
Interior Features
- Ceiling Fans(s)
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.0 | Gross Yield8.4% | Annual Rent$20,100.00 | Property Taxes$2,545.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,100.00 $1,675.00 / mo | $100,500.00 $1,675.00 / mo | $201,000.00 $1,675.00 / mo | |||
| Estimated Expenses | $2,545.31 | $12,726.55 | $25,453.10 | |||
| Net Cash Flow | $17,554.69 | $87,773.45 | $175,546.90 | |||
| HOA Fees | $8,040.24 | $40,201.20 | $80,402.40 |