Property Info
- MLS TB8434583
- Unit No 344
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1566
- Living Area (sqft) 992
- Foundation -
- Min Lease
- HOA Fees $380.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate8.1 | Gross Yield12.4% | Annual Rent$19,800.00 | Property Taxes$2,208.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,208.11 | $11,040.55 | $22,081.10 | |||
| Net Cash Flow | $17,591.89 | $87,959.45 | $175,918.90 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |