Property Info
- MLS TB8487704
- Unit No 506
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1300
- Living Area (sqft) 1300
- Foundation Slab, Stilt/On Piling
- Min Lease Slab, Stilt/On Piling
- HOA Fees $825.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate2.8 | Gross Yield5.3% | Annual Rent$42,000.00 | Property Taxes$10,089.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $10,089.00 | $50,445.00 | $100,890.00 | |||
| Net Cash Flow | $31,911.00 | $159,555.00 | $319,110.00 | |||
| HOA Fees | $9,900.00 | $49,500.00 | $99,000.00 |