Property Info
- MLS TB8436979
- Unit No 6201
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 677
- Living Area (sqft) 621
- Foundation Slab
- Min Lease Slab
- HOA Fees $357.00
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Other
Cash Flow
| Cap Rate5.4 | Gross Yield9.3% | Annual Rent$16,200.00 | Property Taxes$2,393.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,393.05 | $11,965.25 | $23,930.50 | |||
| Net Cash Flow | $13,806.95 | $69,034.75 | $138,069.50 | |||
| HOA Fees | $4,284.00 | $21,420.00 | $42,840.00 |