Property Info
- MLS TB8340804
- Unit No 3
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 877
- Foundation Slab
- Min Lease Slab
- HOA Fees $587.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate3.9 | Gross Yield8.7% | Annual Rent$16,500.00 | Property Taxes$1,981.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $1,981.00 | $9,905.00 | $19,810.00 | |||
| Net Cash Flow | $14,519.00 | $72,595.00 | $145,190.00 | |||
| HOA Fees | $7,044.00 | $35,220.00 | $70,440.00 |