Property Info
- MLS TB8485720
- Unit No 310
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 708
- Living Area (sqft) 708
- Foundation Slab
- Min Lease Slab
- HOA Fees $599.11
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate12.2 | Gross Yield27.8% | Annual Rent$15,000.00 | Property Taxes$1,235.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,235.05 | $6,175.25 | $12,350.50 | |||
| Net Cash Flow | $13,764.95 | $68,824.75 | $137,649.50 | |||
| HOA Fees | $7,189.32 | $35,946.60 | $71,893.20 |