Property Info
- MLS TB8333489
- Unit No 562
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 747
- Foundation Slab
- Min Lease Slab
- HOA Fees $558.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate1.9 | Gross Yield8.6% | Annual Rent$11,100.00 | Property Taxes$1,945.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,100.00 $925.00 / mo | $55,500.00 $925.00 / mo | $111,000.00 $925.00 / mo | |||
| Estimated Expenses | $1,945.66 | $9,728.30 | $19,456.60 | |||
| Net Cash Flow | $9,154.34 | $45,771.70 | $91,543.40 | |||
| HOA Fees | $6,696.00 | $33,480.00 | $66,960.00 |