Property Info
- MLS TB8357555
- Unit No 616
- Bedrooms 0
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 475
- Foundation Slab
- Min Lease Slab
- HOA Fees $752.74
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.8 | Gross Yield10.2% | Annual Rent$19,800.00 | Property Taxes$3,281.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,281.68 | $16,408.40 | $32,816.80 | |||
| Net Cash Flow | $16,518.32 | $82,591.60 | $165,183.20 | |||
| HOA Fees | $9,032.88 | $45,164.40 | $90,328.80 |