Property Info
- MLS TB8452539
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 887
- Living Area (sqft) 887
- Foundation Block
- Min Lease Block
- HOA Fees $750.58
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate9.0 | Gross Yield18.3% | Annual Rent$21,540.00 | Property Taxes$2,011.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $2,011.32 | $10,056.60 | $20,113.20 | |||
| Net Cash Flow | $19,528.68 | $97,643.40 | $195,286.80 | |||
| HOA Fees | $9,006.96 | $45,034.80 | $90,069.60 |