Property Info
- MLS TB8307185
- Unit No 52
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 713
- Foundation Slab
- Min Lease Slab
- HOA Fees $215.79
Interior Features
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate10.4 | Gross Yield13.6% | Annual Rent$17,640.00 | Property Taxes$1,478.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,640.00 $1,470.00 / mo | $88,200.00 $1,470.00 / mo | $176,400.00 $1,470.00 / mo | |||
| Estimated Expenses | $1,478.47 | $7,392.35 | $14,784.70 | |||
| Net Cash Flow | $16,161.53 | $80,807.65 | $161,615.30 | |||
| HOA Fees | $2,589.48 | $12,947.40 | $25,894.80 |