Property Info
- MLS TB8444708
- Unit No 3-110
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 610
- Living Area (sqft) 610
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,100.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate1.3 | Gross Yield8.6% | Annual Rent$17,988.00 | Property Taxes$2,116.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,988.00 $1,499.00 / mo | $89,940.00 $1,499.00 / mo | $179,880.00 $1,499.00 / mo | |||
| Estimated Expenses | $2,116.26 | $10,581.30 | $21,162.60 | |||
| Net Cash Flow | $15,871.74 | $79,358.70 | $158,717.40 | |||
| HOA Fees | $13,200.00 | $66,000.00 | $132,000.00 |