Property Info
- MLS TB8349513
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1250
- Living Area (sqft) 1250
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $934.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.8 | Gross Yield6.1% | Annual Rent$39,600.00 | Property Taxes$3,574.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $3,574.80 | $17,874.00 | $35,748.00 | |||
| Net Cash Flow | $36,025.20 | $180,126.00 | $360,252.00 | |||
| HOA Fees | $11,208.00 | $56,040.00 | $112,080.00 |