Property Info
- MLS T3552600
- Unit No 201
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1151
- Foundation Slab
- Min Lease Slab
- HOA Fees $344.52
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield9.8% | Annual Rent$21,000.00 | Property Taxes$3,230.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,230.00 | $16,150.00 | $32,300.00 | |||
| Net Cash Flow | $17,770.00 | $88,850.00 | $177,700.00 | |||
| HOA Fees | $4,134.24 | $20,671.20 | $41,342.40 |