Property Info
- MLS TB8492203
- Unit No A5
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1255
- Living Area (sqft) 1255
- Foundation Slab
- Min Lease Slab
- HOA Fees $989.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Other
- Stone Counters
Cash Flow
| Cap Rate4.8 | Gross Yield8.7% | Annual Rent$42,600.00 | Property Taxes$7,447.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,600.00 $3,550.00 / mo | $213,000.00 $3,550.00 / mo | $426,000.00 $3,550.00 / mo | |||
| Estimated Expenses | $7,447.33 | $37,236.65 | $74,473.30 | |||
| Net Cash Flow | $35,152.67 | $175,763.35 | $351,526.70 | |||
| HOA Fees | $11,868.00 | $59,340.00 | $118,680.00 |