Property Info
- MLS TB8522663
- Unit No 4209
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1352
- Living Area (sqft) 1352
- Foundation Slab
- Min Lease Slab
- HOA Fees $733.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield7.1% | Annual Rent$25,200.00 | Property Taxes$4,571.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,571.08 | $22,855.40 | $45,710.80 | |||
| Net Cash Flow | $20,628.92 | $103,144.60 | $206,289.20 | |||
| HOA Fees | $8,796.00 | $43,980.00 | $87,960.00 |