Property Info
- MLS TB8481819
- Unit No 303
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1355
- Living Area (sqft) 1406
- Foundation Block, Pillar/Post/Pier
- Min Lease Block, Pillar/Post/Pier
- HOA Fees $795.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.0 | Gross Yield7.4% | Annual Rent$45,600.00 | Property Taxes$11,205.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $11,205.70 | $56,028.50 | $112,057.00 | |||
| Net Cash Flow | $34,394.30 | $171,971.50 | $343,943.00 | |||
| HOA Fees | $9,540.00 | $47,700.00 | $95,400.00 |