Property Info
- MLS T3546618
- Unit No 3
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 804
- Foundation Slab
- Min Lease Slab
- HOA Fees $416.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield9.7% | Annual Rent$25,200.00 | Property Taxes$5,509.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,509.97 | $27,549.85 | $55,099.70 | |||
| Net Cash Flow | $19,690.03 | $98,450.15 | $196,900.30 | |||
| HOA Fees | $4,992.00 | $24,960.00 | $49,920.00 |