Property Info
- MLS TB8475225
- Unit No 12
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 901
- Living Area (sqft) 901
- Foundation Block
- Min Lease Block
- HOA Fees $310.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate7.3 | Gross Yield12% | Annual Rent$14,340.00 | Property Taxes$1,918.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,340.00 $1,195.00 / mo | $71,700.00 $1,195.00 / mo | $143,400.00 $1,195.00 / mo | |||
| Estimated Expenses | $1,918.39 | $9,591.95 | $19,183.90 | |||
| Net Cash Flow | $12,421.61 | $62,108.05 | $124,216.10 | |||
| HOA Fees | $3,720.00 | $18,600.00 | $37,200.00 |