Property Info
- MLS TB8492138
- Unit No A1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1255
- Living Area (sqft) 1255
- Foundation Slab
- Min Lease Slab
- HOA Fees $989.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- Stone Counters
Cash Flow
| Cap Rate4.2 | Gross Yield8.1% | Annual Rent$39,900.00 | Property Taxes$7,405.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,900.00 $3,325.00 / mo | $199,500.00 $3,325.00 / mo | $399,000.00 $3,325.00 / mo | |||
| Estimated Expenses | $7,405.20 | $37,026.00 | $74,052.00 | |||
| Net Cash Flow | $32,494.80 | $162,474.00 | $324,948.00 | |||
| HOA Fees | $11,868.00 | $59,340.00 | $118,680.00 |