Property Info
- MLS TB8355509
- Unit No 32
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2174
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.9% | Annual Rent$44,400.00 | Property Taxes$7,142.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $7,142.00 | $35,710.00 | $71,420.00 | |||
| Net Cash Flow | $37,258.00 | $186,290.00 | $372,580.00 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |