Property Info
- MLS TB8394911
- Unit No 303B
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1692
- Foundation Block
- Min Lease Block
- HOA Fees $1,075.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield13.3% | Annual Rent$25,200.00 | Property Taxes$3,188.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,188.28 | $15,941.40 | $31,882.80 | |||
| Net Cash Flow | $22,011.72 | $110,058.60 | $220,117.20 | |||
| HOA Fees | $12,900.00 | $64,500.00 | $129,000.00 |