Property Info
- MLS TB8413481
- Unit No 33A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 820
- Living Area (sqft) 720
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $140.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
Cash Flow
| Cap Rate8.2 | Gross Yield10.7% | Annual Rent$18,000.00 | Property Taxes$2,470.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,470.93 | $12,354.65 | $24,709.30 | |||
| Net Cash Flow | $15,529.07 | $77,645.35 | $155,290.70 | |||
| HOA Fees | $1,680.00 | $8,400.00 | $16,800.00 |