Property Info
- MLS TB8499563
- Unit No 204
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1668
- Living Area (sqft) 1470
- Foundation Slab
- Min Lease Slab
- HOA Fees $495.95
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate4.7 | Gross Yield8.8% | Annual Rent$19,800.00 | Property Taxes$3,195.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,195.92 | $15,979.60 | $31,959.20 | |||
| Net Cash Flow | $16,604.08 | $83,020.40 | $166,040.80 | |||
| HOA Fees | $5,951.40 | $29,757.00 | $59,514.00 |