Property Info
- MLS TB8385492
- Unit No 308
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
- HOA Fees $612.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.4 | Gross Yield14.2% | Annual Rent$24,000.00 | Property Taxes$2,514.79 | 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 | $2,514.79 | $12,573.95 | $25,147.90 | |||
| Net Cash Flow | $21,485.21 | $107,426.05 | $214,852.10 | |||
| HOA Fees | $7,344.00 | $36,720.00 | $73,440.00 |
