Property Info
- MLS TB8313685
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1015
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $669.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield13% | Annual Rent$21,960.00 | Property Taxes$2,606.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,960.00 $1,830.00 / mo | $109,800.00 $1,830.00 / mo | $219,600.00 $1,830.00 / mo | |||
| Estimated Expenses | $2,606.98 | $13,034.90 | $26,069.80 | |||
| Net Cash Flow | $19,353.02 | $96,765.10 | $193,530.20 | |||
| HOA Fees | $8,028.00 | $40,140.00 | $80,280.00 |