Property Info
- MLS TB8527889
- Unit No 2414
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1242
- Living Area (sqft) 1158
- Foundation Slab
- Min Lease Slab
- HOA Fees $480.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate4.3 | Gross Yield7.6% | Annual Rent$24,000.00 | Property Taxes$4,548.52 | 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 | $4,548.52 | $22,742.60 | $45,485.20 | |||
| Net Cash Flow | $19,451.48 | $97,257.40 | $194,514.80 | |||
| HOA Fees | $5,760.00 | $28,800.00 | $57,600.00 |