Property Info
- MLS TB8492166
- Unit No B603
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1075
- Living Area (sqft) 1075
- Foundation Slab
- Min Lease Slab
- HOA Fees $910.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield10.7% | Annual Rent$24,000.00 | Property Taxes$4,585.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,585.74 | $22,928.70 | $45,857.40 | |||
| Net Cash Flow | $19,414.26 | $97,071.30 | $194,142.60 | |||
| HOA Fees | $10,920.00 | $54,600.00 | $109,200.00 |