Property Info
- MLS T3547726
- Unit No 309
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1068
- Foundation Slab
- Min Lease Slab
- HOA Fees $360.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.8 | Gross Yield9% | Annual Rent$18,000.00 | Property Taxes$2,019.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,019.00 | $10,095.00 | $20,190.00 | |||
| Net Cash Flow | $15,981.00 | $79,905.00 | $159,810.00 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |