Property Info
- MLS TB8351053
- Unit No 418
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1150
- Foundation Slab
- Min Lease Slab
- HOA Fees $914.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.7 | Gross Yield7.1% | Annual Rent$42,600.00 | Property Taxes$9,587.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,600.00 $3,550.00 / mo | $213,000.00 $3,550.00 / mo | $426,000.00 $3,550.00 / mo | |||
| Estimated Expenses | $9,587.99 | $47,939.95 | $95,879.90 | |||
| Net Cash Flow | $33,012.01 | $165,060.05 | $330,120.10 | |||
| HOA Fees | $10,968.00 | $54,840.00 | $109,680.00 |