Property Info
- MLS TB8437696
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 625
- Living Area (sqft) 581
- Foundation Slab
- Min Lease Slab
- HOA Fees $354.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield10.6% | Annual Rent$16,500.00 | Property Taxes$995.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $995.99 | $4,979.95 | $9,959.90 | |||
| Net Cash Flow | $15,504.01 | $77,520.05 | $155,040.10 | |||
| HOA Fees | $4,248.00 | $21,240.00 | $42,480.00 |