Property Info
- MLS TB8358593
- Unit No 346
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1094
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $713.93
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.3 | Gross Yield15.2% | Annual Rent$20,340.00 | Property Taxes$2,063.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,063.00 | $10,315.00 | $20,630.00 | |||
| Net Cash Flow | $18,277.00 | $91,385.00 | $182,770.00 | |||
| HOA Fees | $8,567.16 | $42,835.80 | $85,671.60 |