Property Info
- MLS TB8405958
- Unit No 503
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1300
- Living Area (sqft) 1300
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $1,118.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.7 | Gross Yield7.3% | Annual Rent$33,600.00 | Property Taxes$7,545.11 | 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 | $7,545.11 | $37,725.55 | $75,451.10 | |||
| Net Cash Flow | $26,054.89 | $130,274.45 | $260,548.90 | |||
| HOA Fees | $13,416.00 | $67,080.00 | $134,160.00 |