Property Info
- MLS TB8429092
- Unit No 522
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1258
- Living Area (sqft) 1167
- Foundation Brick/Mortar
- Min Lease Brick/Mortar
- HOA Fees $565.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield10.3% | Annual Rent$22,200.00 | Property Taxes$3,014.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,014.00 | $15,070.00 | $30,140.00 | |||
| Net Cash Flow | $19,186.00 | $95,930.00 | $191,860.00 | |||
| HOA Fees | $6,780.00 | $33,900.00 | $67,800.00 |