Property Info
- MLS TB8312195
- Unit No 224
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $526.96
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Solid Surface Counters
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield11.6% | Annual Rent$16,800.00 | Property Taxes$2,299.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,299.00 | $11,495.00 | $22,990.00 | |||
| Net Cash Flow | $14,501.00 | $72,505.00 | $145,010.00 | |||
| HOA Fees | $6,323.52 | $31,617.60 | $63,235.20 |