Property Info
- MLS TB8462815
- Unit No 204
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 936
- Living Area (sqft) 732
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $849.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.9 | Gross Yield22.2% | Annual Rent$14,400.00 | Property Taxes$1,653.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,653.88 | $8,269.40 | $16,538.80 | |||
| Net Cash Flow | $12,746.12 | $63,730.60 | $127,461.20 | |||
| HOA Fees | $10,188.00 | $50,940.00 | $101,880.00 |