Property Info
- MLS TB8471193
- Unit No 2313
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1280
- Living Area (sqft) 1280
- Foundation Slab
- Min Lease Slab
- HOA Fees $937.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.1 | Gross Yield13.7% | Annual Rent$24,000.00 | Property Taxes$2,104.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,104.00 | $10,520.00 | $21,040.00 | |||
| Net Cash Flow | $21,896.00 | $109,480.00 | $218,960.00 | |||
| HOA Fees | $11,244.00 | $56,220.00 | $112,440.00 |