Property Info
- MLS TB8469519
- Unit No 901
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 1497
- Living Area (sqft) 1172
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $1,372.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.5 | Gross Yield6.5% | Annual Rent$45,000.00 | Property Taxes$11,118.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $11,118.60 | $55,593.00 | $111,186.00 | |||
| Net Cash Flow | $33,881.40 | $169,407.00 | $338,814.00 | |||
| HOA Fees | $16,464.00 | $82,320.00 | $164,640.00 |