Property Info
- MLS T3543813
- Unit No F1303
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1440
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield9.1% | Annual Rent$24,000.00 | Property Taxes$700.00 | 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 | $700.00 | $3,500.00 | $7,000.00 | |||
| Net Cash Flow | $23,300.00 | $116,500.00 | $233,000.00 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |