Property Info
- MLS TB8515341
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1250
- Living Area (sqft) 1250
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $1,048.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.9 | Gross Yield6.7% | Annual Rent$39,600.00 | Property Taxes$3,820.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $3,820.17 | $19,100.85 | $38,201.70 | |||
| Net Cash Flow | $35,779.83 | $178,899.15 | $357,798.30 | |||
| HOA Fees | $12,576.00 | $62,880.00 | $125,760.00 |