Property Info
- MLS TB8308433
- Unit No 318
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1500
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,023.56
Interior Features
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.4 | Gross Yield12.1% | Annual Rent$21,600.00 | Property Taxes$3,194.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,194.08 | $15,970.40 | $31,940.80 | |||
| Net Cash Flow | $18,405.92 | $92,029.60 | $184,059.20 | |||
| HOA Fees | $12,282.72 | $61,413.60 | $122,827.20 |