Property Info
- MLS TB8450305
- Unit No 404
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Slab
- Min Lease Slab
- HOA Fees $575.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate3.5 | Gross Yield6.9% | Annual Rent$20,700.00 | Property Taxes$3,277.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,700.00 $1,725.00 / mo | $103,500.00 $1,725.00 / mo | $207,000.00 $1,725.00 / mo | |||
| Estimated Expenses | $3,277.00 | $16,385.00 | $32,770.00 | |||
| Net Cash Flow | $17,423.00 | $87,115.00 | $174,230.00 | |||
| HOA Fees | $6,900.00 | $34,500.00 | $69,000.00 |