Property Info
- MLS TB8400498
- Unit No 411
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 885
- Foundation Slab
- Min Lease Slab
- HOA Fees $575.17
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield9.6% | Annual Rent$31,200.00 | Property Taxes$4,264.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,264.00 | $21,320.00 | $42,640.00 | |||
| Net Cash Flow | $26,936.00 | $134,680.00 | $269,360.00 | |||
| HOA Fees | $6,902.04 | $34,510.20 | $69,020.40 |