Property Info
- MLS TB8494507
- Unit No 7322
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1500
- Living Area (sqft) 1500
- Foundation Slab
- Min Lease Slab
- HOA Fees $650.00
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Kitchen/Family Room Combo
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate3.9 | Gross Yield7.9% | Annual Rent$24,000.00 | Property Taxes$4,330.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,330.00 | $21,650.00 | $43,300.00 | |||
| Net Cash Flow | $19,670.00 | $98,350.00 | $196,700.00 | |||
| HOA Fees | $7,800.00 | $39,000.00 | $78,000.00 |