Property Info
- MLS TB8457040
- Unit No 14
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1298
- Living Area (sqft) 1298
- Foundation Pillar/Post/Pier, Slab
- Min Lease Pillar/Post/Pier, Slab
- HOA Fees $837.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate3.1 | Gross Yield7.6% | Annual Rent$32,400.00 | Property Taxes$9,051.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $9,051.86 | $45,259.30 | $90,518.60 | |||
| Net Cash Flow | $23,348.14 | $116,740.70 | $233,481.40 | |||
| HOA Fees | $10,044.00 | $50,220.00 | $100,440.00 |