Property Info
- MLS TB8463416
- Unit No 702
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1120
- Living Area (sqft) 1120
- Foundation Block
- Min Lease Block
- HOA Fees $749.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield7.6% | Annual Rent$51,000.00 | Property Taxes$5,687.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $51,000.00 $4,250.00 / mo | $255,000.00 $4,250.00 / mo | $510,000.00 $4,250.00 / mo | |||
| Estimated Expenses | $5,687.96 | $28,439.80 | $56,879.60 | |||
| Net Cash Flow | $45,312.04 | $226,560.20 | $453,120.40 | |||
| HOA Fees | $8,988.00 | $44,940.00 | $89,880.00 |