Property Info
- MLS TB8458442
- Unit No 9307
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1183
- Living Area (sqft) 1089
- Foundation Slab
- Min Lease Slab
- HOA Fees $525.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield10% | Annual Rent$18,000.00 | Property Taxes$3,156.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,156.34 | $15,781.70 | $31,563.40 | |||
| Net Cash Flow | $14,843.66 | $74,218.30 | $148,436.60 | |||
| HOA Fees | $6,300.00 | $31,500.00 | $63,000.00 |