Property Info
- MLS TB8342150
- Unit No 616.
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 915
- Foundation Slab
- Min Lease Slab
- HOA Fees $930.00
Interior Features
- Primary Bedroom Main Floor
- Solid Surface Counters
Cash Flow
| Cap Rate5.2 | Gross Yield8.6% | Annual Rent$54,000.00 | Property Taxes$10,306.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $10,306.00 | $51,530.00 | $103,060.00 | |||
| Net Cash Flow | $43,694.00 | $218,470.00 | $436,940.00 | |||
| HOA Fees | $11,160.00 | $55,800.00 | $111,600.00 |