Property Info
- MLS TB8469782
- Unit No 1
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 925
- Living Area (sqft) 925
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,185.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate3.2 | Gross Yield7.5% | Annual Rent$36,000.00 | Property Taxes$6,244.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $6,244.56 | $31,222.80 | $62,445.60 | |||
| Net Cash Flow | $29,755.44 | $148,777.20 | $297,554.40 | |||
| HOA Fees | $14,220.00 | $71,100.00 | $142,200.00 |