Property Info
- MLS TB8514191
- Unit No 3
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1530
- Living Area (sqft) 1056
- Foundation Slab
- Min Lease Slab
- HOA Fees $476.31
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield8.9% | Annual Rent$21,600.00 | Property Taxes$3,018.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,018.94 | $15,094.70 | $30,189.40 | |||
| Net Cash Flow | $18,581.06 | $92,905.30 | $185,810.60 | |||
| HOA Fees | $5,715.72 | $28,578.60 | $57,157.20 |