Property Info
- MLS TB8307163
- Unit No 511
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 732
- Foundation Slab
- Min Lease Slab
- HOA Fees $334.61
Interior Features
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield8.9% | Annual Rent$15,900.00 | Property Taxes$2,854.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $2,854.65 | $14,273.25 | $28,546.50 | |||
| Net Cash Flow | $13,045.35 | $65,226.75 | $130,453.50 | |||
| HOA Fees | $4,015.32 | $20,076.60 | $40,153.20 |