Property Info
- MLS TB8381676
- Unit No 107
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 697
- Foundation Slab
- Min Lease Slab
- HOA Fees $879.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.6 | Gross Yield5.6% | Annual Rent$21,600.00 | Property Taxes$4,957.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,957.40 | $24,787.00 | $49,574.00 | |||
| Net Cash Flow | $16,642.60 | $83,213.00 | $166,426.00 | |||
| HOA Fees | $10,548.00 | $52,740.00 | $105,480.00 |