Property Info
- MLS TB8342687
- Unit No 33
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1685
- Foundation Slab
- Min Lease Slab
- HOA Fees $700.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate4.1 | Gross Yield7.5% | Annual Rent$30,000.00 | Property Taxes$5,118.29 | 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 | $5,118.29 | $25,591.45 | $51,182.90 | |||
| Net Cash Flow | $24,881.71 | $124,408.55 | $248,817.10 | |||
| HOA Fees | $8,400.00 | $42,000.00 | $84,000.00 |
