Property Info
- MLS TB8337063
- Unit No 313
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1264
- Foundation Block
- Min Lease Block
- HOA Fees $639.37
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Smart Home
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield9.3% | Annual Rent$30,600.00 | Property Taxes$5,922.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $5,922.00 | $29,610.00 | $59,220.00 | |||
| Net Cash Flow | $24,678.00 | $123,390.00 | $246,780.00 | |||
| HOA Fees | $7,672.44 | $38,362.20 | $76,724.40 |