Property Info
- MLS TB8455760
- Unit No 7-2723
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 750
- Living Area (sqft) 750
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $310.01
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield9.5% | Annual Rent$18,600.00 | Property Taxes$2,361.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,361.00 | $11,805.00 | $23,610.00 | |||
| Net Cash Flow | $16,239.00 | $81,195.00 | $162,390.00 | |||
| HOA Fees | $3,720.12 | $18,600.60 | $37,201.20 |