Property Info
- MLS TB8445089
- Unit No F207
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 735
- Living Area (sqft) 735
- Foundation Slab
- Min Lease Slab
- HOA Fees $804.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Stone Counters
Cash Flow
| Cap Rate10.9 | Gross Yield14.9% | Annual Rent$56,400.00 | Property Taxes$5,538.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,400.00 $4,700.00 / mo | $282,000.00 $4,700.00 / mo | $564,000.00 $4,700.00 / mo | |||
| Estimated Expenses | $5,538.64 | $27,693.20 | $55,386.40 | |||
| Net Cash Flow | $50,861.36 | $254,306.80 | $508,613.60 | |||
| HOA Fees | $9,648.00 | $48,240.00 | $96,480.00 |