Property Info
- MLS TB8329731
- Unit No 705
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 742
- Foundation Slab
- Min Lease Slab
- HOA Fees $488.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.4 | Gross Yield14.9% | Annual Rent$18,600.00 | Property Taxes$2,192.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,192.31 | $10,961.55 | $21,923.10 | |||
| Net Cash Flow | $16,407.69 | $82,038.45 | $164,076.90 | |||
| HOA Fees | $5,856.00 | $29,280.00 | $58,560.00 |