Property Info
- MLS TB8475556
- Unit No 8
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1390
- Living Area (sqft) 1390
- Foundation Other
- Min Lease Other
- HOA Fees $736.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.4 | Gross Yield6% | Annual Rent$24,000.00 | Property Taxes$5,691.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,691.95 | $28,459.75 | $56,919.50 | |||
| Net Cash Flow | $18,308.05 | $91,540.25 | $183,080.50 | |||
| HOA Fees | $8,832.00 | $44,160.00 | $88,320.00 |