Property Info
- MLS TB8448535
- Unit No 424
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1350
- Living Area (sqft) 1350
- Foundation Block, Concrete Perimeter, Slab
- Min Lease Block, Concrete Perimeter, Slab
- HOA Fees $738.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.2 | Gross Yield11.9% | Annual Rent$36,000.00 | Property Taxes$5,315.83 | 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 | $5,315.83 | $26,579.15 | $53,158.30 | |||
| Net Cash Flow | $30,684.17 | $153,420.85 | $306,841.70 | |||
| HOA Fees | $8,856.00 | $44,280.00 | $88,560.00 |