Property Info
- MLS TB8479122
- Unit No 318
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1150
- Living Area (sqft) 1150
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $3,147.00
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate-2.5 | Gross Yield6.1% | Annual Rent$28,800.00 | Property Taxes$2,962.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $2,962.00 | $14,810.00 | $29,620.00 | |||
| Net Cash Flow | $25,838.00 | $129,190.00 | $258,380.00 | |||
| HOA Fees | $37,764.00 | $188,820.00 | $377,640.00 |