Property Info
- MLS TB8483888
- Unit No 2103
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1236
- Living Area (sqft) 1236
- Foundation Slab
- Min Lease Slab
- HOA Fees $415.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.6 | Gross Yield9.1% | Annual Rent$20,400.00 | Property Taxes$2,824.00 | 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 | $2,824.00 | $14,120.00 | $28,240.00 | |||
| Net Cash Flow | $17,576.00 | $87,880.00 | $175,760.00 | |||
| HOA Fees | $4,980.00 | $24,900.00 | $49,800.00 |