Property Info
- MLS TB8415329
- Unit No 629
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1870
- Living Area (sqft) 1870
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,281.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.4 | Gross Yield7.5% | Annual Rent$33,600.00 | Property Taxes$7,496.97 | 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 | $7,496.97 | $37,484.85 | $74,969.70 | |||
| Net Cash Flow | $26,103.03 | $130,515.15 | $261,030.30 | |||
| HOA Fees | $15,372.00 | $76,860.00 | $153,720.00 |