Property Info
- MLS TB8328493
- Unit No 18235
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1205
- Foundation Slab
- Min Lease Slab
- HOA Fees $369.14
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.7 | Gross Yield8.2% | Annual Rent$18,000.00 | Property Taxes$3,262.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,262.00 | $16,310.00 | $32,620.00 | |||
| Net Cash Flow | $14,738.00 | $73,690.00 | $147,380.00 | |||
| HOA Fees | $4,429.68 | $22,148.40 | $44,296.80 |