Property Info
- MLS TB8336950
- Unit No 1507
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 742
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $538.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate8.8 | Gross Yield15.1% | Annual Rent$22,800.00 | Property Taxes$3,031.46 | 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 | $3,031.46 | $15,157.30 | $30,314.60 | |||
| Net Cash Flow | $19,768.54 | $98,842.70 | $197,685.40 | |||
| HOA Fees | $6,456.00 | $32,280.00 | $64,560.00 |