Property Info
- MLS TB8372746
- Unit No 207
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 674
- Foundation Slab
- Min Lease Slab
- HOA Fees $424.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield10.9% | Annual Rent$12,000.00 | Property Taxes$1,509.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,509.95 | $7,549.75 | $15,099.50 | |||
| Net Cash Flow | $10,490.05 | $52,450.25 | $104,900.50 | |||
| HOA Fees | $5,088.00 | $25,440.00 | $50,880.00 |