Property Info
- MLS TB8507234
- Unit No PH801
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1300
- Living Area (sqft) 1300
- Foundation Slab
- Min Lease Slab
- HOA Fees $727.19
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.0 | Gross Yield5.1% | Annual Rent$45,540.00 | Property Taxes$10,319.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,540.00 $3,795.00 / mo | $227,700.00 $3,795.00 / mo | $455,400.00 $3,795.00 / mo | |||
| Estimated Expenses | $10,319.50 | $51,597.50 | $103,195.00 | |||
| Net Cash Flow | $35,220.50 | $176,102.50 | $352,205.00 | |||
| HOA Fees | $8,726.28 | $43,631.40 | $87,262.80 |