Property Info
- MLS TB8440583
- Unit No 1212
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1600
- Living Area (sqft) 1600
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $715.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield7.2% | Annual Rent$31,200.00 | Property Taxes$6,509.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $6,509.22 | $32,546.10 | $65,092.20 | |||
| Net Cash Flow | $24,690.78 | $123,453.90 | $246,907.80 | |||
| HOA Fees | $8,580.00 | $42,900.00 | $85,800.00 |