Property Info
- MLS TB8438878
- Unit No 103
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1555
- Living Area (sqft) 1429
- Foundation Slab
- Min Lease Slab
- HOA Fees $465.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.0 | Gross Yield10.1% | Annual Rent$23,100.00 | Property Taxes$3,756.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,100.00 $1,925.00 / mo | $115,500.00 $1,925.00 / mo | $231,000.00 $1,925.00 / mo | |||
| Estimated Expenses | $3,756.00 | $18,780.00 | $37,560.00 | |||
| Net Cash Flow | $19,344.00 | $96,720.00 | $193,440.00 | |||
| HOA Fees | $5,580.00 | $27,900.00 | $55,800.00 |