Property Info
- MLS T3551846
- Unit No 201
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 581
- Foundation Slab
- Min Lease Slab
- HOA Fees $346.92
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate7.6 | Gross Yield11.1% | Annual Rent$16,140.00 | Property Taxes$935.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,140.00 $1,345.00 / mo | $80,700.00 $1,345.00 / mo | $161,400.00 $1,345.00 / mo | |||
| Estimated Expenses | $935.09 | $4,675.45 | $9,350.90 | |||
| Net Cash Flow | $15,204.91 | $76,024.55 | $152,049.10 | |||
| HOA Fees | $4,163.04 | $20,815.20 | $41,630.40 |