Property Info
- MLS TB8471012
- Unit No 224
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1140
- Living Area (sqft) 1140
- Foundation Slab
- Min Lease Slab
- HOA Fees $683.91
Interior Features
- Ceiling Fans(s)
- Elevator
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield8.8% | Annual Rent$22,800.00 | Property Taxes$3,204.54 | 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 | $3,204.54 | $16,022.70 | $32,045.40 | |||
| Net Cash Flow | $19,595.46 | $97,977.30 | $195,954.60 | |||
| HOA Fees | $8,206.92 | $41,034.60 | $82,069.20 |