Property Info
- MLS TB8331756
- Unit No 3636
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 923
- Foundation Slab
- Min Lease Slab
- HOA Fees $445.00
Interior Features
- Ceiling Fans(s)
- Chair Rail
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate10.2 | Gross Yield13.3% | Annual Rent$30,000.00 | Property Taxes$1,751.02 | 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 | $1,751.02 | $8,755.10 | $17,510.20 | |||
| Net Cash Flow | $28,248.98 | $141,244.90 | $282,489.80 | |||
| HOA Fees | $5,340.00 | $26,700.00 | $53,400.00 |