Property Info
- MLS TB8478449
- Unit No 313
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1050
- Living Area (sqft) 1050
- Foundation Block
- Min Lease Block
- HOA Fees $945.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate4.2 | Gross Yield8.8% | Annual Rent$34,800.00 | Property Taxes$6,748.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $6,748.00 | $33,740.00 | $67,480.00 | |||
| Net Cash Flow | $28,052.00 | $140,260.00 | $280,520.00 | |||
| HOA Fees | $11,340.00 | $56,700.00 | $113,400.00 |