Property Info
- MLS TB8421126
- Unit No 1819
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2100
- Living Area (sqft) 1724
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $375.00
Interior Features
- Ceiling Fans(s)
- Chair Rail
- Crown Molding
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.0 | Gross Yield9.1% | Annual Rent$26,400.00 | Property Taxes$4,535.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,535.79 | $22,678.95 | $45,357.90 | |||
| Net Cash Flow | $21,864.21 | $109,321.05 | $218,642.10 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |