Property Info
- MLS TB8488948
- Unit No 307
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 815
- Living Area (sqft) 815
- Foundation Slab
- Min Lease Slab
- HOA Fees $457.00
Interior Features
- Ceiling Fans(s)
- L Dining
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield12.1% | Annual Rent$21,600.00 | Property Taxes$3,047.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,047.10 | $15,235.50 | $30,471.00 | |||
| Net Cash Flow | $18,552.90 | $92,764.50 | $185,529.00 | |||
| HOA Fees | $5,484.00 | $27,420.00 | $54,840.00 |