Property Info
- MLS TB8376387
- Unit No 802
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1547
- Foundation Block
- Min Lease Block
- HOA Fees $1,188.27
Interior Features
- Crown Molding
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.0 | Gross Yield7.4% | Annual Rent$33,000.00 | Property Taxes$5,526.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $5,526.00 | $27,630.00 | $55,260.00 | |||
| Net Cash Flow | $27,474.00 | $137,370.00 | $274,740.00 | |||
| HOA Fees | $14,259.24 | $71,296.20 | $142,592.40 |