Property Info
- MLS TB8465814
- Unit No 418
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1010
- Living Area (sqft) 1010
- Foundation Pillar/Post/Pier, Stem Wall
- Min Lease Pillar/Post/Pier, Stem Wall
- HOA Fees $940.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield10.1% | Annual Rent$25,800.00 | Property Taxes$3,331.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,331.00 | $16,655.00 | $33,310.00 | |||
| Net Cash Flow | $22,469.00 | $112,345.00 | $224,690.00 | |||
| HOA Fees | $11,280.00 | $56,400.00 | $112,800.00 |