Property Info
- MLS TB8459067
- Unit No 103
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 945
- Living Area (sqft) 834
- Foundation Slab
- Min Lease Slab
- HOA Fees $454.72
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate8.0 | Gross Yield13.9% | Annual Rent$17,340.00 | Property Taxes$1,927.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,340.00 $1,445.00 / mo | $86,700.00 $1,445.00 / mo | $173,400.00 $1,445.00 / mo | |||
| Estimated Expenses | $1,927.15 | $9,635.75 | $19,271.50 | |||
| Net Cash Flow | $15,412.85 | $77,064.25 | $154,128.50 | |||
| HOA Fees | $5,456.64 | $27,283.20 | $54,566.40 |