Property Info
- MLS TB8428308
- Unit No 706
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 745
- Living Area (sqft) 745
- Foundation Slab
- Min Lease Slab
- HOA Fees $983.42
Interior Features
- Elevator
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield12% | Annual Rent$24,000.00 | Property Taxes$4,802.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,802.43 | $24,012.15 | $48,024.30 | |||
| Net Cash Flow | $19,197.57 | $95,987.85 | $191,975.70 | |||
| HOA Fees | $11,801.04 | $59,005.20 | $118,010.40 |