Property Info
- MLS TB8376684
- Unit No 9650
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 904
- Living Area (sqft) 904
- Foundation Slab
- Min Lease Slab
- HOA Fees $392.20
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield10% | Annual Rent$19,800.00 | Property Taxes$2,292.00 | 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 | $2,292.00 | $11,460.00 | $22,920.00 | |||
| Net Cash Flow | $17,508.00 | $87,540.00 | $175,080.00 | |||
| HOA Fees | $4,706.40 | $23,532.00 | $47,064.00 |