Property Info
- MLS TB8417077
- Unit No 1410
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 525
- Living Area (sqft) 525
- Foundation Slab
- Min Lease Slab
- HOA Fees $338.17
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate4.8 | Gross Yield9.6% | Annual Rent$11,400.00 | Property Taxes$1,680.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $1,680.07 | $8,400.35 | $16,800.70 | |||
| Net Cash Flow | $9,719.93 | $48,599.65 | $97,199.30 | |||
| HOA Fees | $4,058.04 | $20,290.20 | $40,580.40 |