Property Info
- MLS TB8409334
- Unit No 2405
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1028
- Living Area (sqft) 1028
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $748.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.3 | Gross Yield14.4% | Annual Rent$21,600.00 | Property Taxes$3,226.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,226.00 | $16,130.00 | $32,260.00 | |||
| Net Cash Flow | $18,374.00 | $91,870.00 | $183,740.00 | |||
| HOA Fees | $8,976.00 | $44,880.00 | $89,760.00 |