Property Info
- MLS TB8525629
- Unit No 101
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1304
- Living Area (sqft) 1220
- Foundation Slab
- Min Lease Slab
- HOA Fees $598.21
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.6 | Gross Yield12.6% | Annual Rent$25,140.00 | Property Taxes$2,681.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,140.00 $2,095.00 / mo | $125,700.00 $2,095.00 / mo | $251,400.00 $2,095.00 / mo | |||
| Estimated Expenses | $2,681.43 | $13,407.15 | $26,814.30 | |||
| Net Cash Flow | $22,458.57 | $112,292.85 | $224,585.70 | |||
| HOA Fees | $7,178.52 | $35,892.60 | $71,785.20 |