Property Info
- MLS TB8379918
- Unit No 65
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 705
- Foundation Slab
- Min Lease Slab
- HOA Fees $396.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate6.9 | Gross Yield11.2% | Annual Rent$17,400.00 | Property Taxes$1,955.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,955.00 | $9,775.00 | $19,550.00 | |||
| Net Cash Flow | $15,445.00 | $77,225.00 | $154,450.00 | |||
| HOA Fees | $4,752.00 | $23,760.00 | $47,520.00 |