Property Info
- MLS TB8339189
- Unit No 102
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 640
- Foundation Slab
- Min Lease Slab
- HOA Fees $537.00
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Elevator
- Thermostat
Cash Flow
| Cap Rate8.5 | Gross Yield17.8% | Annual Rent$16,200.00 | Property Taxes$1,984.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,984.23 | $9,921.15 | $19,842.30 | |||
| Net Cash Flow | $14,215.77 | $71,078.85 | $142,157.70 | |||
| HOA Fees | $6,444.00 | $32,220.00 | $64,440.00 |