Property Info
- MLS TB8436328
- Unit No 62
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1619
- Living Area (sqft) 1619
- Foundation Slab
- Min Lease Slab
- HOA Fees $960.00
Interior Features
- Built-in Features
- Open Floorplan
Cash Flow
| Cap Rate3.0 | Gross Yield5.5% | Annual Rent$60,000.00 | Property Taxes$15,066.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $15,066.00 | $75,330.00 | $150,660.00 | |||
| Net Cash Flow | $44,934.00 | $224,670.00 | $449,340.00 | |||
| HOA Fees | $11,520.00 | $57,600.00 | $115,200.00 |