Property Info
- MLS TB8411318
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1140
- Foundation Block
- Min Lease Block
- HOA Fees $675.67
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.4 | Gross Yield7.5% | Annual Rent$21,000.00 | Property Taxes$3,356.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,356.00 | $16,780.00 | $33,560.00 | |||
| Net Cash Flow | $17,644.00 | $88,220.00 | $176,440.00 | |||
| HOA Fees | $8,108.04 | $40,540.20 | $81,080.40 |