Property Info
- MLS TB8493082
- Unit No 1806D
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 590
- Living Area (sqft) 590
- Foundation Slab
- Min Lease Slab
- HOA Fees $560.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield13.6% | Annual Rent$15,600.00 | Property Taxes$1,911.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,911.89 | $9,559.45 | $19,118.90 | |||
| Net Cash Flow | $13,688.11 | $68,440.55 | $136,881.10 | |||
| HOA Fees | $6,720.00 | $33,600.00 | $67,200.00 |