Property Info
- MLS TB8488117
- Unit No 112
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1470
- Living Area (sqft) 1470
- Foundation Slab
- Min Lease Slab
- HOA Fees $691.94
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield6.3% | Annual Rent$45,600.00 | Property Taxes$9,264.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $9,264.00 | $46,320.00 | $92,640.00 | |||
| Net Cash Flow | $36,336.00 | $181,680.00 | $363,360.00 | |||
| HOA Fees | $8,303.28 | $41,516.40 | $83,032.80 |