Property Info
- MLS TB8508132
- Unit No 306
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 680
- Living Area (sqft) 680
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $589.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate4.1 | Gross Yield8.3% | Annual Rent$24,000.00 | Property Taxes$5,063.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,063.00 | $25,315.00 | $50,630.00 | |||
| Net Cash Flow | $18,937.00 | $94,685.00 | $189,370.00 | |||
| HOA Fees | $7,068.00 | $35,340.00 | $70,680.00 |