Property Info
- MLS TB8481524
- Unit No F108
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 735
- Living Area (sqft) 735
- Foundation Slab
- Min Lease Slab
- HOA Fees $805.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield9% | Annual Rent$36,000.00 | Property Taxes$4,410.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $4,410.20 | $22,051.00 | $44,102.00 | |||
| Net Cash Flow | $31,589.80 | $157,949.00 | $315,898.00 | |||
| HOA Fees | $9,660.00 | $48,300.00 | $96,600.00 |