Property Info
- MLS T3541793
- Unit No 3S
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $420.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield12.3% | Annual Rent$16,200.00 | Property Taxes$2,629.00 | 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 | $2,629.00 | $13,145.00 | $26,290.00 | |||
| Net Cash Flow | $13,571.00 | $67,855.00 | $135,710.00 | |||
| HOA Fees | $5,040.00 | $25,200.00 | $50,400.00 |