Property Info
- MLS TB8452070
- Unit No 311
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1010
- Living Area (sqft) 1010
- Foundation Slab
- Min Lease Slab
- HOA Fees $947.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.4 | Gross Yield9.4% | Annual Rent$24,000.00 | Property Taxes$3,986.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,986.60 | $19,933.00 | $39,866.00 | |||
| Net Cash Flow | $20,013.40 | $100,067.00 | $200,134.00 | |||
| HOA Fees | $11,364.00 | $56,820.00 | $113,640.00 |