Property Info
- MLS TB8490542
- Unit No T18
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1265
- Living Area (sqft) 1265
- Foundation Block
- Min Lease Block
- HOA Fees $1,054.58
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.0 | Gross Yield9.1% | Annual Rent$45,000.00 | Property Taxes$7,745.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $7,745.00 | $38,725.00 | $77,450.00 | |||
| Net Cash Flow | $37,255.00 | $186,275.00 | $372,550.00 | |||
| HOA Fees | $12,654.96 | $63,274.80 | $126,549.60 |