Property Info
- MLS TB8448650
- Unit No T18
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1265
- Living Area (sqft) 1265
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,038.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield8.5% | Annual Rent$42,600.00 | Property Taxes$8,364.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,600.00 $3,550.00 / mo | $213,000.00 $3,550.00 / mo | $426,000.00 $3,550.00 / mo | |||
| Estimated Expenses | $8,364.99 | $41,824.95 | $83,649.90 | |||
| Net Cash Flow | $34,235.01 | $171,175.05 | $342,350.10 | |||
| HOA Fees | $12,456.00 | $62,280.00 | $124,560.00 |