Property Info
- MLS TB8523274
- Unit No E
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1118
- Living Area (sqft) 1118
- Foundation Block
- Min Lease Block
- HOA Fees $550.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield11.5% | Annual Rent$25,200.00 | Property Taxes$2,603.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,603.00 | $13,015.00 | $26,030.00 | |||
| Net Cash Flow | $22,597.00 | $112,985.00 | $225,970.00 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |