Property Info
- MLS TB8439163
- Unit No 501
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1130
- Living Area (sqft) 990
- Foundation Slab
- Min Lease Slab
- HOA Fees $544.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield10.8% | Annual Rent$21,600.00 | Property Taxes$3,200.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,200.00 | $16,000.00 | $32,000.00 | |||
| Net Cash Flow | $18,400.00 | $92,000.00 | $184,000.00 | |||
| HOA Fees | $6,528.00 | $32,640.00 | $65,280.00 |