Property Info
- MLS TB8490339
- Unit No 14208
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 939
- Living Area (sqft) 851
- Foundation Slab
- Min Lease Slab
- HOA Fees $398.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield10.9% | Annual Rent$16,800.00 | Property Taxes$2,819.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,819.00 | $14,095.00 | $28,190.00 | |||
| Net Cash Flow | $13,981.00 | $69,905.00 | $139,810.00 | |||
| HOA Fees | $4,776.00 | $23,880.00 | $47,760.00 |