Property Info
- MLS TB8527980
- Unit No 3
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1480
- Living Area (sqft) 1364
- Foundation Block
- Min Lease Block
- HOA Fees $826.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield7.3% | Annual Rent$37,200.00 | Property Taxes$4,227.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $4,227.00 | $21,135.00 | $42,270.00 | |||
| Net Cash Flow | $32,973.00 | $164,865.00 | $329,730.00 | |||
| HOA Fees | $9,912.00 | $49,560.00 | $99,120.00 |