Property Info
- MLS TB8470451
- Unit No 3310
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 905
- Living Area (sqft) 905
- Foundation Slab
- Min Lease Slab
- HOA Fees $883.00
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield12% | Annual Rent$21,900.00 | Property Taxes$3,221.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,900.00 $1,825.00 / mo | $109,500.00 $1,825.00 / mo | $219,000.00 $1,825.00 / mo | |||
| Estimated Expenses | $3,221.15 | $16,105.75 | $32,211.50 | |||
| Net Cash Flow | $18,678.85 | $93,394.25 | $186,788.50 | |||
| HOA Fees | $10,596.00 | $52,980.00 | $105,960.00 |