Property Info
- MLS TB8427517
- Unit No 1306
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 985
- Living Area (sqft) 986
- Foundation Slab
- Min Lease Slab
- HOA Fees $536.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield9.7% | Annual Rent$27,600.00 | Property Taxes$3,136.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,136.24 | $15,681.20 | $31,362.40 | |||
| Net Cash Flow | $24,463.76 | $122,318.80 | $244,637.60 | |||
| HOA Fees | $6,432.00 | $32,160.00 | $64,320.00 |