Property Info
- MLS TB8458441
- Unit No 1002
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1040
- Living Area (sqft) 1040
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $872.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield9.2% | Annual Rent$27,600.00 | Property Taxes$4,417.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,417.14 | $22,085.70 | $44,171.40 | |||
| Net Cash Flow | $23,182.86 | $115,914.30 | $231,828.60 | |||
| HOA Fees | $10,464.00 | $52,320.00 | $104,640.00 |