Property Info
- MLS TB8345059
- Unit No 312
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1181
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,079.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate1.8 | Gross Yield5% | Annual Rent$33,600.00 | Property Taxes$8,646.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $8,646.00 | $43,230.00 | $86,460.00 | |||
| Net Cash Flow | $24,954.00 | $124,770.00 | $249,540.00 | |||
| HOA Fees | $12,948.00 | $64,740.00 | $129,480.00 |