Property Info
- MLS TB8433806
- Unit No 410
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 656
- Living Area (sqft) 656
- Foundation Slab
- Min Lease Slab
- HOA Fees $382.21
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate7.5 | Gross Yield11.6% | Annual Rent$17,400.00 | Property Taxes$1,637.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,637.77 | $8,188.85 | $16,377.70 | |||
| Net Cash Flow | $15,762.23 | $78,811.15 | $157,622.30 | |||
| HOA Fees | $4,586.52 | $22,932.60 | $45,865.20 |