Property Info
- MLS TB8356011
- Unit No 104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 684
- Foundation Slab
- Min Lease Slab
- HOA Fees $412.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield10.7% | Annual Rent$17,580.00 | Property Taxes$1,741.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,580.00 $1,465.00 / mo | $87,900.00 $1,465.00 / mo | $175,800.00 $1,465.00 / mo | |||
| Estimated Expenses | $1,741.12 | $8,705.60 | $17,411.20 | |||
| Net Cash Flow | $15,838.88 | $79,194.40 | $158,388.80 | |||
| HOA Fees | $4,944.00 | $24,720.00 | $49,440.00 |