Property Info
- MLS TB8451976
- Unit No C
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 823
- Living Area (sqft) 823
- Foundation Slab
- Min Lease Slab
- HOA Fees $842.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate12.9 | Gross Yield18.3% | Annual Rent$51,000.00 | Property Taxes$5,057.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $51,000.00 $4,250.00 / mo | $255,000.00 $4,250.00 / mo | $510,000.00 $4,250.00 / mo | |||
| Estimated Expenses | $5,057.00 | $25,285.00 | $50,570.00 | |||
| Net Cash Flow | $45,943.00 | $229,715.00 | $459,430.00 | |||
| HOA Fees | $10,104.00 | $50,520.00 | $101,040.00 |