Property Info
- MLS TB8326818
- Unit No 30801
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1247
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,748.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate0.0 | Gross Yield9.6% | Annual Rent$24,000.00 | Property Taxes$2,929.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,929.00 | $14,645.00 | $29,290.00 | |||
| Net Cash Flow | $21,071.00 | $105,355.00 | $210,710.00 | |||
| HOA Fees | $20,976.00 | $104,880.00 | $209,760.00 |