Property Info
- MLS TB8353977
- Unit No 1724
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1035
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield11.2% | Annual Rent$24,000.00 | Property Taxes$2,871.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,871.49 | $14,357.45 | $28,714.90 | |||
| Net Cash Flow | $21,128.51 | $105,642.55 | $211,285.10 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |