Property Info
- MLS TB8415852
- Unit No 310
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 708
- Living Area (sqft) 708
- Foundation Slab
- Min Lease Slab
- HOA Fees $699.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.4 | Gross Yield18% | Annual Rent$15,000.00 | Property Taxes$1,227.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,227.00 | $6,135.00 | $12,270.00 | |||
| Net Cash Flow | $13,773.00 | $68,865.00 | $137,730.00 | |||
| HOA Fees | $8,388.00 | $41,940.00 | $83,880.00 |