Property Info
- MLS TB8494213
- Unit No 245
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1344
- Living Area (sqft) 1344
- Foundation Slab
- Min Lease Slab
- HOA Fees $796.00
Interior Features
- Crown Molding
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield7.2% | Annual Rent$40,800.00 | Property Taxes$9,054.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $9,054.49 | $45,272.45 | $90,544.90 | |||
| Net Cash Flow | $31,745.51 | $158,727.55 | $317,455.10 | |||
| HOA Fees | $9,552.00 | $47,760.00 | $95,520.00 |