Property Info
- MLS TB8376057
- Unit No 612
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1563
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $850.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate3.2 | Gross Yield5.8% | Annual Rent$34,800.00 | Property Taxes$5,365.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $5,365.73 | $26,828.65 | $53,657.30 | |||
| Net Cash Flow | $29,434.27 | $147,171.35 | $294,342.70 | |||
| HOA Fees | $10,200.00 | $51,000.00 | $102,000.00 |