Property Info
- MLS TB8314989
- Unit No B28
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 835
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $769.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield9.5% | Annual Rent$54,000.00 | Property Taxes$5,423.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $5,423.00 | $27,115.00 | $54,230.00 | |||
| Net Cash Flow | $48,577.00 | $242,885.00 | $485,770.00 | |||
| HOA Fees | $9,228.00 | $46,140.00 | $92,280.00 |