Property Info
- MLS TB8398855
- Unit No 926
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1206
- Foundation Slab
- Min Lease Slab
- HOA Fees $465.00
Interior Features
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.7% | Annual Rent$33,600.00 | Property Taxes$6,103.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,103.04 | $30,515.20 | $61,030.40 | |||
| Net Cash Flow | $27,496.96 | $137,484.80 | $274,969.60 | |||
| HOA Fees | $5,580.00 | $27,900.00 | $55,800.00 |