Property Info
- MLS TB8416026
- Unit No 304
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 640
- Living Area (sqft) 640
- Foundation Slab
- Min Lease Slab
- HOA Fees $530.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.0 | Gross Yield11.9% | Annual Rent$18,000.00 | Property Taxes$2,595.90 | 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 | $2,595.90 | $12,979.50 | $25,959.00 | |||
| Net Cash Flow | $15,404.10 | $77,020.50 | $154,041.00 | |||
| HOA Fees | $6,360.00 | $31,800.00 | $63,600.00 |