Property Info
- MLS TB8402705
- Unit No 15
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 650
- Foundation Slab
- Min Lease Slab
- HOA Fees $575.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.2 | Gross Yield15.3% | Annual Rent$16,800.00 | Property Taxes$932.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $932.00 | $4,660.00 | $9,320.00 | |||
| Net Cash Flow | $15,868.00 | $79,340.00 | $158,680.00 | |||
| HOA Fees | $6,900.00 | $34,500.00 | $69,000.00 |