Property Info
- MLS TB8419747
- Unit No 603
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1191
- Living Area (sqft) 1191
- Foundation Slab
- Min Lease Slab
- HOA Fees $552.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.5 | Gross Yield9.8% | Annual Rent$18,600.00 | Property Taxes$1,512.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,512.00 | $7,560.00 | $15,120.00 | |||
| Net Cash Flow | $17,088.00 | $85,440.00 | $170,880.00 | |||
| HOA Fees | $6,624.00 | $33,120.00 | $66,240.00 |