Property Info
- MLS TB8410789
- Unit No 1104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 856
- Living Area (sqft) 856
- Foundation Slab
- Min Lease Slab
- HOA Fees $522.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate7.6 | Gross Yield13.9% | Annual Rent$18,000.00 | Property Taxes$1,947.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,947.72 | $9,738.60 | $19,477.20 | |||
| Net Cash Flow | $16,052.28 | $80,261.40 | $160,522.80 | |||
| HOA Fees | $6,264.00 | $31,320.00 | $62,640.00 |