Property Info
- MLS TB8494266
- Unit No 202
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 625
- Living Area (sqft) 581
- Foundation Slab
- Min Lease Slab
- HOA Fees $376.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.4 | Gross Yield15% | Annual Rent$16,500.00 | Property Taxes$1,618.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $1,618.64 | $8,093.20 | $16,186.40 | |||
| Net Cash Flow | $14,881.36 | $74,406.80 | $148,813.60 | |||
| HOA Fees | $4,512.00 | $22,560.00 | $45,120.00 |