Property Info
- MLS TB8329609
- Unit No 221
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 925
- Foundation Slab
- Min Lease Slab
- HOA Fees $650.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Wi
Cash Flow
| Cap Rate3.3 | Gross Yield5.9% | Annual Rent$28,800.00 | Property Taxes$4,936.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,936.49 | $24,682.45 | $49,364.90 | |||
| Net Cash Flow | $23,863.51 | $119,317.55 | $238,635.10 | |||
| HOA Fees | $7,800.00 | $39,000.00 | $78,000.00 |