Property Info
- MLS TB8337603
- Unit No 705
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1257
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $802.92
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Dry Bar
- Eat-in Kitchen
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
Cap Rate5.4 | Gross Yield10.7% | Annual Rent$25,200.00 | Property Taxes$2,915.38 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
Estimated Expenses | $2,915.38 | $14,576.90 | $29,153.80 | |||
Net Cash Flow | $22,284.62 | $111,423.10 | $222,846.20 | |||
HOA Fees | $9,635.04 | $48,175.20 | $96,350.40 |