Property Info
- MLS TB8414530
- Unit No 40
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1563
- Living Area (sqft) 1563
- Foundation Slab
- Min Lease Slab
- HOA Fees $680.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield12% | Annual Rent$24,000.00 | Property Taxes$3,209.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,209.00 | $16,045.00 | $32,090.00 | |||
| Net Cash Flow | $20,791.00 | $103,955.00 | $207,910.00 | |||
| HOA Fees | $8,160.00 | $40,800.00 | $81,600.00 |