Property Info
- MLS TB8452603
- Unit No 602
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1018
- Living Area (sqft) 935
- Foundation Other
- Min Lease Other
- HOA Fees $417.00
Interior Features
- Ceiling Fans(s)
- Other
- Split Bedroom
Cash Flow
| Cap Rate7.8 | Gross Yield12.7% | Annual Rent$21,540.00 | Property Taxes$3,428.93 | 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 | $3,428.93 | $17,144.65 | $34,289.30 | |||
| Net Cash Flow | $18,111.07 | $90,555.35 | $181,110.70 | |||
| HOA Fees | $5,004.00 | $25,020.00 | $50,040.00 |