Property Info
- MLS TB8469584
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1050
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
- HOA Fees $743.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$3,614.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,614.19 | $18,070.95 | $36,141.90 | |||
| Net Cash Flow | $26,385.81 | $131,929.05 | $263,858.10 | |||
| HOA Fees | $8,916.00 | $44,580.00 | $89,160.00 |