Property Info
- MLS TB8454726
- Unit No 323
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1350
- Living Area (sqft) 1350
- Foundation Slab
- Min Lease Slab
- HOA Fees $738.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield10% | Annual Rent$30,000.00 | Property Taxes$4,863.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,863.00 | $24,315.00 | $48,630.00 | |||
| Net Cash Flow | $25,137.00 | $125,685.00 | $251,370.00 | |||
| HOA Fees | $8,856.00 | $44,280.00 | $88,560.00 |