Property Info
- MLS TB8471251
- Unit No 9820
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1140
- Living Area (sqft) 1140
- Foundation Block
- Min Lease Block
- HOA Fees $519.20
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate9.1 | Gross Yield13% | Annual Rent$32,400.00 | Property Taxes$3,509.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $3,509.37 | $17,546.85 | $35,093.70 | |||
| Net Cash Flow | $28,890.63 | $144,453.15 | $288,906.30 | |||
| HOA Fees | $6,230.40 | $31,152.00 | $62,304.00 |