Property Info
- MLS T3529374
- Unit No 24
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1002
- Foundation Slab
- Min Lease Slab
- HOA Fees $518.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield11% | Annual Rent$21,600.00 | Property Taxes$2,950.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,950.44 | $14,752.20 | $29,504.40 | |||
| Net Cash Flow | $18,649.56 | $93,247.80 | $186,495.60 | |||
| HOA Fees | $6,216.00 | $31,080.00 | $62,160.00 |