Property Info
- MLS TB8480418
- Unit No 6103
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 915
- Living Area (sqft) 867
- Foundation Slab
- Min Lease -
- HOA Fees $770.00
Interior Features
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate3.5 | Gross Yield9.8% | Annual Rent$20,400.00 | Property Taxes$3,857.60 | 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 | $3,857.60 | $19,288.00 | $38,576.00 | |||
| Net Cash Flow | $16,542.40 | $82,712.00 | $165,424.00 | |||
| HOA Fees | $9,240.00 | $46,200.00 | $92,400.00 |