Property Info
- MLS TB8498954
- Unit No 406
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1150
- Living Area (sqft) 950
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $480.53
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield11.4% | Annual Rent$23,400.00 | Property Taxes$2,697.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,697.05 | $13,485.25 | $26,970.50 | |||
| Net Cash Flow | $20,702.95 | $103,514.75 | $207,029.50 | |||
| HOA Fees | $5,766.36 | $28,831.80 | $57,663.60 |