Property Info
- MLS TB8349243
- Unit No 5203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 955
- Foundation Slab
- Min Lease Slab
- HOA Fees $588.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield8.1% | Annual Rent$21,000.00 | Property Taxes$1,204.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,204.00 | $6,020.00 | $12,040.00 | |||
| Net Cash Flow | $19,796.00 | $98,980.00 | $197,960.00 | |||
| HOA Fees | $7,056.00 | $35,280.00 | $70,560.00 |