Property Info
- MLS TB8400938
- Unit No 11322
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 598
- Foundation Slab
- Min Lease Slab
- HOA Fees $538.88
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.0 | Gross Yield9.6% | Annual Rent$19,140.00 | Property Taxes$2,651.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,140.00 $1,595.00 / mo | $95,700.00 $1,595.00 / mo | $191,400.00 $1,595.00 / mo | |||
| Estimated Expenses | $2,651.55 | $13,257.75 | $26,515.50 | |||
| Net Cash Flow | $16,488.45 | $82,442.25 | $164,884.50 | |||
| HOA Fees | $6,466.56 | $32,332.80 | $64,665.60 |