Property Info
- MLS TB8374146
- Unit No 3751
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1053
- Foundation Slab
- Min Lease Slab
- HOA Fees $881.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Stone Counters
Cash Flow
| Cap Rate3.5 | Gross Yield7.3% | Annual Rent$31,200.00 | Property Taxes$5,813.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,813.00 | $29,065.00 | $58,130.00 | |||
| Net Cash Flow | $25,387.00 | $126,935.00 | $253,870.00 | |||
| HOA Fees | $10,572.00 | $52,860.00 | $105,720.00 |