Property Info
- MLS TB8417722
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1056
- Living Area (sqft) 1056
- Foundation Block
- Min Lease Block
- HOA Fees $638.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.7 | Gross Yield8.3% | Annual Rent$18,600.00 | Property Taxes$2,538.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,538.21 | $12,691.05 | $25,382.10 | |||
| Net Cash Flow | $16,061.79 | $80,308.95 | $160,617.90 | |||
| HOA Fees | $7,656.00 | $38,280.00 | $76,560.00 |