Property Info
- MLS TB8332376
- Unit No 612
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 738
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $350.00
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield8.4% | Annual Rent$17,160.00 | Property Taxes$1,783.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,160.00 $1,430.00 / mo | $85,800.00 $1,430.00 / mo | $171,600.00 $1,430.00 / mo | |||
| Estimated Expenses | $1,783.23 | $8,916.15 | $17,832.30 | |||
| Net Cash Flow | $15,376.77 | $76,883.85 | $153,767.70 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |