Property Info
- MLS TB8315369
- Unit No 722
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 960
- Foundation Slab
- Min Lease Slab
- HOA Fees $401.00
Interior Features
- Built-in Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate4.1 | Gross Yield7.5% | Annual Rent$16,800.00 | Property Taxes$2,716.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,716.00 | $13,580.00 | $27,160.00 | |||
| Net Cash Flow | $14,084.00 | $70,420.00 | $140,840.00 | |||
| HOA Fees | $4,812.00 | $24,060.00 | $48,120.00 |