Property Info
- MLS TB8328355
- Unit No 905
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 742
- Foundation Slab
- Min Lease Slab
- HOA Fees $548.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield12.2% | Annual Rent$18,000.00 | Property Taxes$2,713.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,713.50 | $13,567.50 | $27,135.00 | |||
| Net Cash Flow | $15,286.50 | $76,432.50 | $152,865.00 | |||
| HOA Fees | $6,576.00 | $32,880.00 | $65,760.00 |