Property Info
- MLS TB8469628
- Unit No 510
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1151
- Living Area (sqft) 1151
- Foundation Slab
- Min Lease Slab
- HOA Fees $860.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate15.2 | Gross Yield21% | Annual Rent$42,000.00 | Property Taxes$1,316.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $1,316.00 | $6,580.00 | $13,160.00 | |||
| Net Cash Flow | $40,684.00 | $203,420.00 | $406,840.00 | |||
| HOA Fees | $10,320.00 | $51,600.00 | $103,200.00 |