Property Info
- MLS TB8473061
- Unit No D-309
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1015
- Living Area (sqft) 1015
- Foundation Block
- Min Lease Block
- HOA Fees $580.00
Interior Features
- L Dining
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield11.7% | Annual Rent$19,800.00 | Property Taxes$2,044.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,044.00 | $10,220.00 | $20,440.00 | |||
| Net Cash Flow | $17,756.00 | $88,780.00 | $177,560.00 | |||
| HOA Fees | $6,960.00 | $34,800.00 | $69,600.00 |