Property Info
- MLS TB8497815
- Unit No 10431
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1445
- Living Area (sqft) 1368
- Foundation Slab
- Min Lease Slab
- HOA Fees $721.72
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield11.6% | Annual Rent$21,600.00 | Property Taxes$2,830.00 | 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 | $2,830.00 | $14,150.00 | $28,300.00 | |||
| Net Cash Flow | $18,770.00 | $93,850.00 | $187,700.00 | |||
| HOA Fees | $8,660.64 | $43,303.20 | $86,606.40 |