Property Info
- MLS T3545724
- Unit No 203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 827
- Foundation Slab
- Min Lease Slab
- HOA Fees $398.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield8.7% | Annual Rent$15,600.00 | Property Taxes$2,246.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,246.72 | $11,233.60 | $22,467.20 | |||
| Net Cash Flow | $13,353.28 | $66,766.40 | $133,532.80 | |||
| HOA Fees | $4,776.00 | $23,880.00 | $47,760.00 |