Property Info
- MLS TB8436547
- Unit No 306
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1236
- Living Area (sqft) 1236
- Foundation Block
- Min Lease Block
- HOA Fees $850.00
Interior Features
- Open Floorplan
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate3.8 | Gross Yield7.8% | Annual Rent$30,000.00 | Property Taxes$5,086.39 | 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 | $5,086.39 | $25,431.95 | $50,863.90 | |||
| Net Cash Flow | $24,913.61 | $124,568.05 | $249,136.10 | |||
| HOA Fees | $10,200.00 | $51,000.00 | $102,000.00 |