Property Info
- MLS TB8404616
- Unit No 806
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1550
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,108.17
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield7.2% | Annual Rent$72,000.00 | Property Taxes$542.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $542.10 | $2,710.50 | $5,421.00 | |||
| Net Cash Flow | $71,457.90 | $357,289.50 | $714,579.00 | |||
| HOA Fees | $13,298.04 | $66,490.20 | $132,980.40 |