Property Info
- MLS TB8500435
- Unit No 1310
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1459
- Living Area (sqft) 1459
- Foundation Slab
- Min Lease Slab
- HOA Fees $780.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.0 | Gross Yield5.9% | Annual Rent$26,400.00 | Property Taxes$7,988.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $7,988.00 | $39,940.00 | $79,880.00 | |||
| Net Cash Flow | $18,412.00 | $92,060.00 | $184,120.00 | |||
| HOA Fees | $9,360.00 | $46,800.00 | $93,600.00 |