Property Info
- MLS TB8341928
- Unit No 14304
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1044
- Foundation Slab
- Min Lease Slab
- HOA Fees $813.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield12.2% | Annual Rent$20,400.00 | Property Taxes$4,143.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $4,143.17 | $20,715.85 | $41,431.70 | |||
| Net Cash Flow | $16,256.83 | $81,284.15 | $162,568.30 | |||
| HOA Fees | $9,756.00 | $48,780.00 | $97,560.00 |