Property Info
- MLS TB8353519
- Unit No 101
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1241
- Living Area (sqft) 1151
- Foundation Other
- Min Lease Other
- HOA Fees $499.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.6 | Gross Yield10.3% | Annual Rent$21,600.00 | Property Taxes$3,899.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,899.72 | $19,498.60 | $38,997.20 | |||
| Net Cash Flow | $17,700.28 | $88,501.40 | $177,002.80 | |||
| HOA Fees | $5,988.00 | $29,940.00 | $59,880.00 |