Property Info
- MLS TB8475890
- Unit No 111
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 740
- Living Area (sqft) 650
- Foundation Slab
- Min Lease Slab
- HOA Fees $550.59
Interior Features
- Dry Bar
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.3 | Gross Yield11.7% | Annual Rent$20,400.00 | Property Taxes$2,789.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,789.00 | $13,945.00 | $27,890.00 | |||
| Net Cash Flow | $17,611.00 | $88,055.00 | $176,110.00 | |||
| HOA Fees | $6,607.08 | $33,035.40 | $66,070.80 |