Property Info
- MLS TB8316378
- Unit No A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1270
- Foundation Slab
- Min Lease Slab
- HOA Fees $643.68
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Dry Bar
- Living Room/Dining Room Combo
- Skylight(s)
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield8.7% | Annual Rent$25,200.00 | Property Taxes$3,249.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,249.15 | $16,245.75 | $32,491.50 | |||
| Net Cash Flow | $21,950.85 | $109,754.25 | $219,508.50 | |||
| HOA Fees | $7,724.16 | $38,620.80 | $77,241.60 |