Property Info
- MLS TB8457142
- Unit No 403
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1090
- Living Area (sqft) 1090
- Foundation Slab
- Min Lease Slab
- HOA Fees $651.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.2 | Gross Yield7.7% | Annual Rent$30,000.00 | Property Taxes$5,855.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,855.56 | $29,277.80 | $58,555.60 | |||
| Net Cash Flow | $24,144.44 | $120,722.20 | $241,444.40 | |||
| HOA Fees | $7,812.00 | $39,060.00 | $78,120.00 |