Property Info
- MLS TB8413380
- Unit No 248
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1200
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
- HOA Fees $700.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield9.8% | Annual Rent$26,400.00 | Property Taxes$3,269.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,269.00 | $16,345.00 | $32,690.00 | |||
| Net Cash Flow | $23,131.00 | $115,655.00 | $231,310.00 | |||
| HOA Fees | $8,400.00 | $42,000.00 | $84,000.00 |