Property Info
- MLS TB8496070
- Unit No 314
- 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
- Thermostat
Cash Flow
| Cap Rate10.1 | Gross Yield18.3% | Annual Rent$17,400.00 | Property Taxes$619.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $619.27 | $3,096.35 | $6,192.70 | |||
| Net Cash Flow | $16,780.73 | $83,903.65 | $167,807.30 | |||
| HOA Fees | $7,189.32 | $35,946.60 | $71,893.20 |