Property Info
- MLS TB8429857
- Unit No B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 865
- Living Area (sqft) 865
- Foundation Slab
- Min Lease Slab
- HOA Fees $894.00
Interior Features
- Attic Ventilator
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.0 | Gross Yield7.3% | Annual Rent$36,000.00 | Property Taxes$5,609.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,609.06 | $28,045.30 | $56,090.60 | |||
| Net Cash Flow | $30,390.94 | $151,954.70 | $303,909.40 | |||
| HOA Fees | $10,728.00 | $53,640.00 | $107,280.00 |