Property Info
- MLS TB8331599
- Unit No 808
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1028
- Foundation Slab
- Min Lease Slab
- HOA Fees $677.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield12.3% | Annual Rent$25,800.00 | Property Taxes$2,729.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $2,729.17 | $13,645.85 | $27,291.70 | |||
| Net Cash Flow | $23,070.83 | $115,354.15 | $230,708.30 | |||
| HOA Fees | $8,124.00 | $40,620.00 | $81,240.00 |