Property Info
- MLS TB8485716
- Unit No 77
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 742
- Living Area (sqft) 682
- Foundation Slab
- Min Lease Slab
- HOA Fees $435.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.1 | Gross Yield15.5% | Annual Rent$15,540.00 | Property Taxes$1,220.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,540.00 $1,295.00 / mo | $77,700.00 $1,295.00 / mo | $155,400.00 $1,295.00 / mo | |||
| Estimated Expenses | $1,220.24 | $6,101.20 | $12,202.40 | |||
| Net Cash Flow | $14,319.76 | $71,598.80 | $143,197.60 | |||
| HOA Fees | $5,220.00 | $26,100.00 | $52,200.00 |