Property Info
- MLS TB8309148
- Unit No 329
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1500
- Foundation Slab
- Min Lease Slab
- HOA Fees $546.62
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.6 | 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 | $6,559.44 | $32,797.20 | $65,594.40 |