Property Info
- MLS TB8530214
- Unit No D211
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1282
- Living Area (sqft) 1190
- Foundation Block
- Min Lease Block
- HOA Fees $532.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.3 | Gross Yield7.5% | Annual Rent$18,360.00 | Property Taxes$3,948.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,360.00 $1,530.00 / mo | $91,800.00 $1,530.00 / mo | $183,600.00 $1,530.00 / mo | |||
| Estimated Expenses | $3,948.76 | $19,743.80 | $39,487.60 | |||
| Net Cash Flow | $14,411.24 | $72,056.20 | $144,112.40 | |||
| HOA Fees | $6,384.00 | $31,920.00 | $63,840.00 |