Property Info
- MLS TB8515472
- Unit No 421
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1144
- Living Area (sqft) 1144
- Foundation Slab
- Min Lease Slab
- HOA Fees $577.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield11.6% | Annual Rent$19,200.00 | Property Taxes$3,029.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,029.83 | $15,149.15 | $30,298.30 | |||
| Net Cash Flow | $16,170.17 | $80,850.85 | $161,701.70 | |||
| HOA Fees | $6,924.00 | $34,620.00 | $69,240.00 |