Property Info
- MLS TB8473883
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 876
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
- HOA Fees $448.67
Interior Features
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield10.7% | Annual Rent$19,500.00 | Property Taxes$1,740.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $1,740.79 | $8,703.95 | $17,407.90 | |||
| Net Cash Flow | $17,759.21 | $88,796.05 | $177,592.10 | |||
| HOA Fees | $5,384.04 | $26,920.20 | $53,840.40 |