Property Info
- MLS TB8468459
- Unit No 512
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 525
- Living Area (sqft) 525
- Foundation Slab
- Min Lease Slab
- HOA Fees $323.54
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.6 | Gross Yield12.3% | Annual Rent$15,300.00 | Property Taxes$1,897.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,300.00 $1,275.00 / mo | $76,500.00 $1,275.00 / mo | $153,000.00 $1,275.00 / mo | |||
| Estimated Expenses | $1,897.04 | $9,485.20 | $18,970.40 | |||
| Net Cash Flow | $13,402.96 | $67,014.80 | $134,029.60 | |||
| HOA Fees | $3,882.48 | $19,412.40 | $38,824.80 |