Property Info
- MLS TB8428271
- Unit No 2005
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1586
- Living Area (sqft) 1485
- Foundation Slab
- Min Lease Slab
- HOA Fees $692.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield8.1% | Annual Rent$31,200.00 | Property Taxes$4,924.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,924.83 | $24,624.15 | $49,248.30 | |||
| Net Cash Flow | $26,275.17 | $131,375.85 | $262,751.70 | |||
| HOA Fees | $8,304.00 | $41,520.00 | $83,040.00 |