Property Info
- MLS TB8398117
- Unit No 405
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 547
- Foundation Slab
- Min Lease Slab
- HOA Fees $263.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate15.7 | Gross Yield22.2% | Annual Rent$14,400.00 | Property Taxes$1,015.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,015.00 | $5,075.00 | $10,150.00 | |||
| Net Cash Flow | $13,385.00 | $66,925.00 | $133,850.00 | |||
| HOA Fees | $3,156.00 | $15,780.00 | $31,560.00 |