Property Info
- MLS TB8352859
- Unit No 127
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 743
- Foundation Slab
- Min Lease Slab
- HOA Fees $828.09
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.9 | Gross Yield8.5% | Annual Rent$30,000.00 | Property Taxes$6,226.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,226.00 | $31,130.00 | $62,260.00 | |||
| Net Cash Flow | $23,774.00 | $118,870.00 | $237,740.00 | |||
| HOA Fees | $9,937.08 | $49,685.40 | $99,370.80 |