Property Info
- MLS TB8469811
- Unit No 401
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1300
- Living Area (sqft) 1300
- Foundation Slab, Stilt/On Piling
- Min Lease Slab, Stilt/On Piling
- HOA Fees $756.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield6% | Annual Rent$42,000.00 | Property Taxes$4,189.00 | 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 | $4,189.00 | $20,945.00 | $41,890.00 | |||
| Net Cash Flow | $37,811.00 | $189,055.00 | $378,110.00 | |||
| HOA Fees | $9,072.00 | $45,360.00 | $90,720.00 |