Property Info
- MLS TB8470591
- Unit No 7205
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1045
- Living Area (sqft) 1045
- Foundation Slab
- Min Lease Slab
- HOA Fees $603.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield10.1% | Annual Rent$22,800.00 | Property Taxes$3,304.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,304.97 | $16,524.85 | $33,049.70 | |||
| Net Cash Flow | $19,495.03 | $97,475.15 | $194,950.30 | |||
| HOA Fees | $7,236.00 | $36,180.00 | $72,360.00 |