Property Info
- MLS TB8402669
- Unit No 101
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1151
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate9.9 | Gross Yield12.6% | Annual Rent$23,340.00 | Property Taxes$3,173.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,340.00 $1,945.00 / mo | $116,700.00 $1,945.00 / mo | $233,400.00 $1,945.00 / mo | |||
| Estimated Expenses | $3,173.00 | $15,865.00 | $31,730.00 | |||
| Net Cash Flow | $20,167.00 | $100,835.00 | $201,670.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |