Property Info
- MLS TB8413663
- Unit No 22
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1350
- Living Area (sqft) 1272
- Foundation Block
- Min Lease Block
- HOA Fees $663.00
Interior Features
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield9.2% | Annual Rent$23,940.00 | Property Taxes$2,991.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $2,991.00 | $14,955.00 | $29,910.00 | |||
| Net Cash Flow | $20,949.00 | $104,745.00 | $209,490.00 | |||
| HOA Fees | $7,956.00 | $39,780.00 | $79,560.00 |