Property Info
- MLS TB8473336
- Unit No 1820
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1225
- Living Area (sqft) 1134
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,029.00
Interior Features
- Built-in Features
- Thermostat
Cash Flow
| Cap Rate2.9 | Gross Yield7% | Annual Rent$34,800.00 | Property Taxes$8,334.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $8,334.14 | $41,670.70 | $83,341.40 | |||
| Net Cash Flow | $26,465.86 | $132,329.30 | $264,658.60 | |||
| HOA Fees | $12,348.00 | $61,740.00 | $123,480.00 |