Property Info
- MLS TB8490211
- Unit No 303
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1007
- Living Area (sqft) 1007
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,025.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield8.3% | Annual Rent$54,000.00 | Property Taxes$9,248.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $9,248.00 | $46,240.00 | $92,480.00 | |||
| Net Cash Flow | $44,752.00 | $223,760.00 | $447,520.00 | |||
| HOA Fees | $12,300.00 | $61,500.00 | $123,000.00 |