Property Info
- MLS TB8339991
- Unit No 258
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1015
- Foundation Slab
- Min Lease -
- HOA Fees $759.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.1 | Gross Yield12% | Annual Rent$30,000.00 | Property Taxes$3,165.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,165.00 | $15,825.00 | $31,650.00 | |||
| Net Cash Flow | $26,835.00 | $134,175.00 | $268,350.00 | |||
| HOA Fees | $9,108.00 | $45,540.00 | $91,080.00 |