Property Info
- MLS TB8338823
- Unit No 1302
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 675
- Living Area (sqft) 675
- Foundation Other
- Min Lease Other
- HOA Fees $314.13
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield10% | Annual Rent$15,600.00 | Property Taxes$1,573.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,573.00 | $7,865.00 | $15,730.00 | |||
| Net Cash Flow | $14,027.00 | $70,135.00 | $140,270.00 | |||
| HOA Fees | $3,769.56 | $18,847.80 | $37,695.60 |