Property Info
- MLS TB8331230
- Unit No 203
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1520
- Foundation Slab
- Min Lease Slab
- HOA Fees $565.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.8% | Annual Rent$30,000.00 | Property Taxes$1,436.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $1,436.33 | $7,181.65 | $14,363.30 | |||
| Net Cash Flow | $28,563.67 | $142,818.35 | $285,636.70 | |||
| HOA Fees | $6,780.00 | $33,900.00 | $67,800.00 |