Property Info
- MLS TB8398414
- Unit No 410
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 572
- Foundation Slab
- Min Lease Slab
- HOA Fees $274.00
Interior Features
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate13.1 | Gross Yield20% | Annual Rent$12,600.00 | Property Taxes$1,029.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $1,029.00 | $5,145.00 | $10,290.00 | |||
| Net Cash Flow | $11,571.00 | $57,855.00 | $115,710.00 | |||
| HOA Fees | $3,288.00 | $16,440.00 | $32,880.00 |