Property Info
- MLS TB8508510
- Unit No 505
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 935
- Living Area (sqft) 935
- Foundation Slab
- Min Lease Slab
- HOA Fees $480.00
Interior Features
- Cathedral Ceiling(s)
Cash Flow
| Cap Rate8.1 | Gross Yield13.6% | Annual Rent$20,400.00 | Property Taxes$2,528.00 | 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 | $2,528.00 | $12,640.00 | $25,280.00 | |||
| Net Cash Flow | $17,872.00 | $89,360.00 | $178,720.00 | |||
| HOA Fees | $5,760.00 | $28,800.00 | $57,600.00 |