Property Info
- MLS TB8495039
- Unit No 9-103
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2126
- Living Area (sqft) 1776
- Foundation Slab
- Min Lease Slab
- HOA Fees $394.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield8% | Annual Rent$25,140.00 | Property Taxes$4,794.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,140.00 $2,095.00 / mo | $125,700.00 $2,095.00 / mo | $251,400.00 $2,095.00 / mo | |||
| Estimated Expenses | $4,794.00 | $23,970.00 | $47,940.00 | |||
| Net Cash Flow | $20,346.00 | $101,730.00 | $203,460.00 | |||
| HOA Fees | $4,731.96 | $23,659.80 | $47,319.60 |