Property Info
- MLS TB8404969
- Unit No D
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2493
- Living Area (sqft) 2052
- Foundation Slab
- Min Lease Slab
- HOA Fees $869.64
Interior Features
- Dry Bar
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield11.1% | Annual Rent$36,000.00 | Property Taxes$4,623.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $4,623.12 | $23,115.60 | $46,231.20 | |||
| Net Cash Flow | $31,376.88 | $156,884.40 | $313,768.80 | |||
| HOA Fees | $10,435.68 | $52,178.40 | $104,356.80 |