Property Info
- MLS TB8486790
- Unit No 2302
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1250
- Living Area (sqft) 1152
- Foundation Slab
- Min Lease Slab
- HOA Fees $922.62
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.6 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$5,107.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,107.68 | $25,538.40 | $51,076.80 | |||
| Net Cash Flow | $18,892.32 | $94,461.60 | $188,923.20 | |||
| HOA Fees | $11,071.44 | $55,357.20 | $110,714.40 |