Property Info
- MLS TB8404696
- Unit No 4133
- Bedrooms 0
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 336
- Foundation Slab
- Min Lease Slab
- HOA Fees $282.00
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield10.1% | Annual Rent$12,300.00 | Property Taxes$942.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,300.00 $1,025.00 / mo | $61,500.00 $1,025.00 / mo | $123,000.00 $1,025.00 / mo | |||
| Estimated Expenses | $942.61 | $4,713.05 | $9,426.10 | |||
| Net Cash Flow | $11,357.39 | $56,786.95 | $113,573.90 | |||
| HOA Fees | $3,384.00 | $16,920.00 | $33,840.00 |