Property Info
- MLS TB8406671
- Unit No 609
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1180
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $618.00
Interior Features
- Elevator
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.9 | Gross Yield13.4% | Annual Rent$24,000.00 | Property Taxes$2,416.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,416.10 | $12,080.50 | $24,161.00 | |||
| Net Cash Flow | $21,583.90 | $107,919.50 | $215,839.00 | |||
| HOA Fees | $7,416.00 | $37,080.00 | $74,160.00 |