Property Info
- MLS TB8438385
- Unit No 6213
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1242
- Living Area (sqft) 1158
- Foundation Slab
- Min Lease Slab
- HOA Fees $431.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield9.2% | Annual Rent$27,600.00 | Property Taxes$3,576.00 | 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 | $3,576.00 | $17,880.00 | $35,760.00 | |||
| Net Cash Flow | $24,024.00 | $120,120.00 | $240,240.00 | |||
| HOA Fees | $5,172.00 | $25,860.00 | $51,720.00 |