Property Info
- MLS TB8516018
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1287
- Living Area (sqft) 1153
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $705.00
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate7.4 | Gross Yield11.3% | Annual Rent$28,200.00 | Property Taxes$1,168.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $1,168.00 | $5,840.00 | $11,680.00 | |||
| Net Cash Flow | $27,032.00 | $135,160.00 | $270,320.00 | |||
| HOA Fees | $8,460.00 | $42,300.00 | $84,600.00 |