Property Info
- MLS TB8307166
- Unit No 122
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1429
- Foundation Slab
- Min Lease Slab
- HOA Fees $650.32
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield10.9% | Annual Rent$26,100.00 | Property Taxes$4,215.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,100.00 $2,175.00 / mo | $130,500.00 $2,175.00 / mo | $261,000.00 $2,175.00 / mo | |||
| Estimated Expenses | $4,215.84 | $21,079.20 | $42,158.40 | |||
| Net Cash Flow | $21,884.16 | $109,420.80 | $218,841.60 | |||
| HOA Fees | $7,803.84 | $39,019.20 | $78,038.40 |