Property Info
- MLS TB8345253
- Unit No 505
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 1172
- Living Area (sqft) 1272
- Foundation Block
- Min Lease Block
- HOA Fees $1,571.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.1 | Gross Yield11.1% | Annual Rent$48,000.00 | Property Taxes$11,240.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $11,240.00 | $56,200.00 | $112,400.00 | |||
| Net Cash Flow | $36,760.00 | $183,800.00 | $367,600.00 | |||
| HOA Fees | $18,852.00 | $94,260.00 | $188,520.00 |