Property Info
- MLS TB8394626
- Unit No 105
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1678
- Foundation Block
- Min Lease Block
- HOA Fees $487.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield9.3% | Annual Rent$29,400.00 | Property Taxes$4,482.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $4,482.43 | $22,412.15 | $44,824.30 | |||
| Net Cash Flow | $24,917.57 | $124,587.85 | $249,175.70 | |||
| HOA Fees | $5,844.00 | $29,220.00 | $58,440.00 |