Property Info
- MLS TB8400450
- Unit No 809
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 985
- Foundation Slab
- Min Lease Slab
- HOA Fees $607.02
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Other
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.6 | Gross Yield13.3% | Annual Rent$26,340.00 | Property Taxes$2,146.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,340.00 $2,195.00 / mo | $131,700.00 $2,195.00 / mo | $263,400.00 $2,195.00 / mo | |||
| Estimated Expenses | $2,146.93 | $10,734.65 | $21,469.30 | |||
| Net Cash Flow | $24,193.07 | $120,965.35 | $241,930.70 | |||
| HOA Fees | $7,284.24 | $36,421.20 | $72,842.40 |