Property Info
- MLS TB8526733
- Unit No 101
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1151
- Living Area (sqft) 1151
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.6 | Gross Yield10.5% | Annual Rent$21,600.00 | Property Taxes$3,988.53 | 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 | $3,988.53 | $19,942.65 | $39,885.30 | |||
| Net Cash Flow | $17,611.47 | $88,057.35 | $176,114.70 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |