Property Info
- MLS TB8499067
- Unit No D-4
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 456
- Living Area (sqft) 456
- Foundation Slab
- Min Lease Slab
- HOA Fees $974.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate2.7 | Gross Yield12.5% | Annual Rent$16,800.00 | Property Taxes$1,409.67 | 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 | $1,409.67 | $7,048.35 | $14,096.70 | |||
| Net Cash Flow | $15,390.33 | $76,951.65 | $153,903.30 | |||
| HOA Fees | $11,688.00 | $58,440.00 | $116,880.00 |