Property Info
- MLS TB8474601
- Unit No 2066
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 970
- Living Area (sqft) 876
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate8.0 | Gross Yield12% | Annual Rent$15,600.00 | Property Taxes$1,913.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,913.24 | $9,566.20 | $19,132.40 | |||
| Net Cash Flow | $13,686.76 | $68,433.80 | $136,867.60 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |