Property Info
- MLS TB8507693
- Unit No 106
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1475
- Living Area (sqft) 1475
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,100.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
Cash Flow
| Cap Rate1.0 | Gross Yield5.3% | Annual Rent$26,400.00 | Property Taxes$8,152.15 | 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 | $8,152.15 | $40,760.75 | $81,521.50 | |||
| Net Cash Flow | $18,247.85 | $91,239.25 | $182,478.50 | |||
| HOA Fees | $13,200.00 | $66,000.00 | $132,000.00 |