Property Info
- MLS TB8350530
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2396
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Crown Molding
- Eat-in Kitchen
- Elevator
- High Ceilings
- Open Floorplan
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate-0.4 | Gross Yield0.1% | Annual Rent$1,200.00 | Property Taxes$1,680.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $1,200.00 $100.00 / mo | $6,000.00 $100.00 / mo | $12,000.00 $100.00 / mo | |||
| Estimated Expenses | $1,680.00 | $8,400.00 | $16,800.00 | |||
| Net Cash Flow | -$480.00 | -$2,400.00 | -$4,800.00 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |