Property Info
- MLS TB8424408
- Unit No -
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 933
- Living Area (sqft) 933
- Foundation Slab
- Min Lease Slab
- HOA Fees $948.94
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Eat-in Kitchen
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.5 | Gross Yield6.1% | Annual Rent$30,000.00 | Property Taxes$6,307.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,307.00 | $31,535.00 | $63,070.00 | |||
| Net Cash Flow | $23,693.00 | $118,465.00 | $236,930.00 | |||
| HOA Fees | $11,387.28 | $56,936.40 | $113,872.80 |