Property Info
- MLS TB8411469
- Unit No 8002
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1254
- Foundation Slab
- Min Lease Slab
- HOA Fees $547.00
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield10.7% | Annual Rent$24,000.00 | Property Taxes$2,689.54 | 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 | $2,689.54 | $13,447.70 | $26,895.40 | |||
| Net Cash Flow | $21,310.46 | $106,552.30 | $213,104.60 | |||
| HOA Fees | $6,564.00 | $32,820.00 | $65,640.00 |