Property Info
- MLS T3536746
- Unit No 101
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 899
- Foundation Slab
- Min Lease Slab
- HOA Fees $360.00
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield10.5% | Annual Rent$16,200.00 | Property Taxes$1,758.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,758.12 | $8,790.60 | $17,581.20 | |||
| Net Cash Flow | $14,441.88 | $72,209.40 | $144,418.80 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |