Property Info
- MLS TB8388030
- Unit No 1705
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 525
- Foundation Slab
- Min Lease Slab
- HOA Fees $323.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.1 | Gross Yield12.3% | Annual Rent$16,620.00 | Property Taxes$1,817.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,620.00 $1,385.00 / mo | $83,100.00 $1,385.00 / mo | $166,200.00 $1,385.00 / mo | |||
| Estimated Expenses | $1,817.71 | $9,088.55 | $18,177.10 | |||
| Net Cash Flow | $14,802.29 | $74,011.45 | $148,022.90 | |||
| HOA Fees | $3,876.00 | $19,380.00 | $38,760.00 |