Property Info
- MLS TB8461963
- Unit No 1333
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1300
- Living Area (sqft) 1100
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $770.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.4 | Gross Yield9.9% | Annual Rent$28,800.00 | Property Taxes$4,010.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,010.49 | $20,052.45 | $40,104.90 | |||
| Net Cash Flow | $24,789.51 | $123,947.55 | $247,895.10 | |||
| HOA Fees | $9,240.00 | $46,200.00 | $92,400.00 |