Property Info
- MLS TB8456363
- Unit No 212
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 735
- Living Area (sqft) 631
- Foundation Block, Pillar/Post/Pier
- Min Lease Block, Pillar/Post/Pier
- HOA Fees $1,037.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate3.4 | Gross Yield12.8% | Annual Rent$21,600.00 | Property Taxes$3,470.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,470.00 | $17,350.00 | $34,700.00 | |||
| Net Cash Flow | $18,130.00 | $90,650.00 | $181,300.00 | |||
| HOA Fees | $12,444.00 | $62,220.00 | $124,440.00 |