Property Info
- MLS TB8391884
- Unit No 934B
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 1079
- Living Area (sqft) 1079
- Foundation Slab
- Min Lease Slab
- HOA Fees $989.00
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Smart Home
- Solid Surface Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.9 | Gross Yield9.4% | Annual Rent$28,200.00 | Property Taxes$4,592.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,592.00 | $22,960.00 | $45,920.00 | |||
| Net Cash Flow | $23,608.00 | $118,040.00 | $236,080.00 | |||
| HOA Fees | $11,868.00 | $59,340.00 | $118,680.00 |