Property Info
- MLS TB8494483
- Unit No 105
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2247
- Living Area (sqft) 1799
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield7.2% | Annual Rent$30,600.00 | Property Taxes$7,166.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $7,166.00 | $35,830.00 | $71,660.00 | |||
| Net Cash Flow | $23,434.00 | $117,170.00 | $234,340.00 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |