Property Info
- MLS TB8480146
- Unit No 2177
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 980
- Living Area (sqft) 825
- Foundation Block
- Min Lease Block
- HOA Fees $673.73
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Window Treatments
Cash Flow
| Cap Rate3.3 | Gross Yield7% | Annual Rent$20,400.00 | Property Taxes$2,873.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,873.86 | $14,369.30 | $28,738.60 | |||
| Net Cash Flow | $17,526.14 | $87,630.70 | $175,261.40 | |||
| HOA Fees | $8,084.76 | $40,423.80 | $80,847.60 |