Property Info
- MLS TB8494086
- Unit No 57
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1607
- Living Area (sqft) 1125
- Foundation Slab
- Min Lease Slab
- HOA Fees $723.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield13.9% | Annual Rent$21,600.00 | Property Taxes$3,636.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,636.05 | $18,180.25 | $36,360.50 | |||
| Net Cash Flow | $17,963.95 | $89,819.75 | $179,639.50 | |||
| HOA Fees | $8,676.00 | $43,380.00 | $86,760.00 |