Property Info
- MLS TB8460142
- Unit No 14623
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1650
- Living Area (sqft) 1475
- Foundation Slab
- Min Lease Slab
- HOA Fees $572.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.9% | Annual Rent$26,400.00 | Property Taxes$2,851.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,851.46 | $14,257.30 | $28,514.60 | |||
| Net Cash Flow | $23,548.54 | $117,742.70 | $235,485.40 | |||
| HOA Fees | $6,864.00 | $34,320.00 | $68,640.00 |