Property Info
- MLS TB8458714
- Unit No 234
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 563
- Living Area (sqft) 563
- Foundation Slab
- Min Lease Slab
- HOA Fees $355.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield10.2% | Annual Rent$13,200.00 | Property Taxes$1,559.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,559.08 | $7,795.40 | $15,590.80 | |||
| Net Cash Flow | $11,640.92 | $58,204.60 | $116,409.20 | |||
| HOA Fees | $4,260.00 | $21,300.00 | $42,600.00 |