Property Info
- MLS TB8460826
- Unit No 623
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 677
- Living Area (sqft) 593
- Foundation Slab
- Min Lease Slab
- HOA Fees $321.00
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield10.6% | Annual Rent$14,340.00 | Property Taxes$1,517.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,340.00 $1,195.00 / mo | $71,700.00 $1,195.00 / mo | $143,400.00 $1,195.00 / mo | |||
| Estimated Expenses | $1,517.99 | $7,589.95 | $15,179.90 | |||
| Net Cash Flow | $12,822.01 | $64,110.05 | $128,220.10 | |||
| HOA Fees | $3,852.00 | $19,260.00 | $38,520.00 |