Property Info
- MLS TB8319352
- Unit No 3262
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 819
- Foundation Slab
- Min Lease Slab
- HOA Fees $512.11
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield8.8% | Annual Rent$19,800.00 | Property Taxes$1,435.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,435.00 | $7,175.00 | $14,350.00 | |||
| Net Cash Flow | $18,365.00 | $91,825.00 | $183,650.00 | |||
| HOA Fees | $6,145.32 | $30,726.60 | $61,453.20 |