Property Info
- MLS TB8396275
- Unit No 309
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1250
- Living Area (sqft) 1250
- Foundation Slab
- Min Lease Slab
- HOA Fees $944.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield11.5% | Annual Rent$21,900.00 | Property Taxes$4,367.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,900.00 $1,825.00 / mo | $109,500.00 $1,825.00 / mo | $219,000.00 $1,825.00 / mo | |||
| Estimated Expenses | $4,367.18 | $21,835.90 | $43,671.80 | |||
| Net Cash Flow | $17,532.82 | $87,664.10 | $175,328.20 | |||
| HOA Fees | $11,328.00 | $56,640.00 | $113,280.00 |