Property Info
- MLS TB8479199
- Unit No 711
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1250
- Living Area (sqft) 1250
- Foundation Slab
- Min Lease Slab
- HOA Fees $722.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.8 | Gross Yield10.8% | Annual Rent$31,200.00 | Property Taxes$53.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $53.00 | $265.00 | $530.00 | |||
| Net Cash Flow | $31,147.00 | $155,735.00 | $311,470.00 | |||
| HOA Fees | $8,664.00 | $43,320.00 | $86,640.00 |