Property Info
- MLS TB8385211
- Unit No 831
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1553
- Foundation Block
- Min Lease Block
- HOA Fees $1,453.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.8 | Gross Yield5.6% | Annual Rent$40,800.00 | Property Taxes$10,222.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $10,222.00 | $51,110.00 | $102,220.00 | |||
| Net Cash Flow | $30,578.00 | $152,890.00 | $305,780.00 | |||
| HOA Fees | $17,436.00 | $87,180.00 | $174,360.00 |