Property Info
- MLS TB8321864
- Unit No 921
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $527.00
Interior Features
- High Ceilings
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield11% | Annual Rent$16,560.00 | Property Taxes$2,312.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,560.00 $1,380.00 / mo | $82,800.00 $1,380.00 / mo | $165,600.00 $1,380.00 / mo | |||
| Estimated Expenses | $2,312.39 | $11,561.95 | $23,123.90 | |||
| Net Cash Flow | $14,247.61 | $71,238.05 | $142,476.10 | |||
| HOA Fees | $6,324.00 | $31,620.00 | $63,240.00 |