Property Info
- MLS TB8482111
- Unit No 235
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 671
- Living Area (sqft) 671
- Foundation Slab
- Min Lease Slab
- HOA Fees $515.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield7.8% | Annual Rent$27,000.00 | Property Taxes$5,249.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,249.00 | $26,245.00 | $52,490.00 | |||
| Net Cash Flow | $21,751.00 | $108,755.00 | $217,510.00 | |||
| HOA Fees | $6,180.00 | $30,900.00 | $61,800.00 |