Property Info
- MLS TB8386218
- Unit No 307
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 400
- Foundation Slab
- Min Lease Slab
- HOA Fees $544.76
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate3.5 | Gross Yield7.6% | Annual Rent$16,800.00 | Property Taxes$2,498.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,498.79 | $12,493.95 | $24,987.90 | |||
| Net Cash Flow | $14,301.21 | $71,506.05 | $143,012.10 | |||
| HOA Fees | $6,537.12 | $32,685.60 | $65,371.20 |