Property Info
- MLS U8249591
- Unit No 308
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1110
- Foundation Block, Pillar/Post/Pier
- Min Lease Block, Pillar/Post/Pier
- HOA Fees $790.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield6.4% | Annual Rent$28,800.00 | Property Taxes$4,332.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,332.64 | $21,663.20 | $43,326.40 | |||
| Net Cash Flow | $24,467.36 | $122,336.80 | $244,673.60 | |||
| HOA Fees | $9,480.00 | $47,400.00 | $94,800.00 |