Property Info
- MLS TB8366865
- Unit No 4
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2433
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.33
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.9% | Annual Rent$60,000.00 | Property Taxes$10,584.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $10,584.00 | $52,920.00 | $105,840.00 | |||
| Net Cash Flow | $49,416.00 | $247,080.00 | $494,160.00 | |||
| HOA Fees | $5,067.96 | $25,339.80 | $50,679.60 |