Property Info
- MLS TB8369816
- Unit No 115
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1556
- Foundation Slab
- Min Lease Slab
- HOA Fees $585.00
Interior Features
- Skylight(s)
- Stone Counters
Cash Flow
| Cap Rate5.6 | Gross Yield8.9% | Annual Rent$26,400.00 | Property Taxes$2,838.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,838.00 | $14,190.00 | $28,380.00 | |||
| Net Cash Flow | $23,562.00 | $117,810.00 | $235,620.00 | |||
| HOA Fees | $7,020.00 | $35,100.00 | $70,200.00 |
