Property Info
- MLS TB8311520
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
- HOA Fees $679.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield8.2% | Annual Rent$28,800.00 | Property Taxes$749.00 | 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 | $749.00 | $3,745.00 | $7,490.00 | |||
| Net Cash Flow | $28,051.00 | $140,255.00 | $280,510.00 | |||
| HOA Fees | $8,148.00 | $40,740.00 | $81,480.00 |