Property Info
- MLS TB8482732
- Unit No 615
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 709
- Living Area (sqft) 708
- Foundation Slab
- Min Lease Slab
- HOA Fees $599.11
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate13.8 | Gross Yield23.9% | Annual Rent$21,540.00 | Property Taxes$1,960.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $1,960.62 | $9,803.10 | $19,606.20 | |||
| Net Cash Flow | $19,579.38 | $97,896.90 | $195,793.80 | |||
| HOA Fees | $7,189.32 | $35,946.60 | $71,893.20 |