Property Info
- MLS TB8473521
- Unit No 1203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 697
- Living Area (sqft) 697
- Foundation Slab
- Min Lease Slab
- HOA Fees $747.00
Interior Features
- Elevator
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield8% | Annual Rent$34,800.00 | Property Taxes$2,019.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $2,019.00 | $10,095.00 | $20,190.00 | |||
| Net Cash Flow | $32,781.00 | $163,905.00 | $327,810.00 | |||
| HOA Fees | $8,964.00 | $44,820.00 | $89,640.00 |