Property Info
- MLS TB8486568
- Unit No 110
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1190
- Living Area (sqft) 1190
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
- HOA Fees $1,652.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.8 | Gross Yield4.3% | Annual Rent$36,000.00 | Property Taxes$9,698.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,698.79 | $48,493.95 | $96,987.90 | |||
| Net Cash Flow | $26,301.21 | $131,506.05 | $263,012.10 | |||
| HOA Fees | $19,824.00 | $99,120.00 | $198,240.00 |