Property Info
- MLS T3549671
- Unit No 304
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 667
- Foundation Block
- Min Lease Block
- HOA Fees $684.00
Interior Features
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate3.0 | Gross Yield8.9% | Annual Rent$15,600.00 | Property Taxes$2,132.59 | 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 | $2,132.59 | $10,662.95 | $21,325.90 | |||
| Net Cash Flow | $13,467.41 | $67,337.05 | $134,674.10 | |||
| HOA Fees | $8,208.00 | $41,040.00 | $82,080.00 |