Property Info
- MLS TB8411020
- Unit No 4N
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1140
- Foundation Slab
- Min Lease Slab
- HOA Fees $462.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield10% | Annual Rent$23,400.00 | Property Taxes$2,988.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,988.00 | $14,940.00 | $29,880.00 | |||
| Net Cash Flow | $20,412.00 | $102,060.00 | $204,120.00 | |||
| HOA Fees | $5,544.00 | $27,720.00 | $55,440.00 |