Property Info
- MLS TB8315398
- Unit No 201
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1151
- Foundation Block
- Min Lease Block
- HOA Fees $318.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield10% | Annual Rent$21,600.00 | Property Taxes$3,899.72 | 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 | $3,899.72 | $19,498.60 | $38,997.20 | |||
| Net Cash Flow | $17,700.28 | $88,501.40 | $177,002.80 | |||
| HOA Fees | $3,816.00 | $19,080.00 | $38,160.00 |