Property Info
- MLS TB8314287
- Unit No 223
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1062
- Foundation Slab
- Min Lease Slab
- HOA Fees $632.75
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield8.9% | Annual Rent$24,000.00 | Property Taxes$4,161.21 | 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 | $4,161.21 | $20,806.05 | $41,612.10 | |||
| Net Cash Flow | $19,838.79 | $99,193.95 | $198,387.90 | |||
| HOA Fees | $7,593.00 | $37,965.00 | $75,930.00 |