Property Info
- MLS TB8498463
- Unit No 2B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1072
- Living Area (sqft) 1072
- Foundation Slab
- Min Lease Slab
- HOA Fees $997.00
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Crown Molding
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate3.0 | Gross Yield6% | Annual Rent$38,400.00 | Property Taxes$7,258.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $7,258.00 | $36,290.00 | $72,580.00 | |||
| Net Cash Flow | $31,142.00 | $155,710.00 | $311,420.00 | |||
| HOA Fees | $11,964.00 | $59,820.00 | $119,640.00 |