Property Info
- MLS TB8321318
- Unit No 15B6
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1260
- Foundation Block
- Min Lease Block
- HOA Fees $638.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield10% | Annual Rent$26,400.00 | Property Taxes$2,922.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,922.00 | $14,610.00 | $29,220.00 | |||
| Net Cash Flow | $23,478.00 | $117,390.00 | $234,780.00 | |||
| HOA Fees | $7,656.00 | $38,280.00 | $76,560.00 |