Property Info
- MLS TB8414695
- Unit No 116
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1500
- Living Area (sqft) 1491
- Foundation Slab
- Min Lease Slab
- HOA Fees $68.00
Interior Features
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield9.4% | Annual Rent$27,600.00 | Property Taxes$8,087.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $8,087.72 | $40,438.60 | $80,877.20 | |||
| Net Cash Flow | $19,512.28 | $97,561.40 | $195,122.80 | |||
| HOA Fees | $816.00 | $4,080.00 | $8,160.00 |