Property Info
- MLS TB8328355
- Unit No 905
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 742
- Foundation Slab
- Min Lease Slab
- HOA Fees $488.74
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.5 | Gross Yield15.3% | Annual Rent$22,800.00 | Property Taxes$2,713.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,713.50 | $13,567.50 | $27,135.00 | |||
| Net Cash Flow | $20,086.50 | $100,432.50 | $200,865.00 | |||
| HOA Fees | $5,864.88 | $29,324.40 | $58,648.80 |