Property Info
- MLS TB8499505
- Unit No 5107
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 616
- Living Area (sqft) 616
- Foundation Slab
- Min Lease Slab
- HOA Fees $317.92
Interior Features
- Other
- Solid Surface Counters
Cash Flow
| Cap Rate9.2 | Gross Yield14.3% | Annual Rent$15,600.00 | Property Taxes$1,753.64 | 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 | $1,753.64 | $8,768.20 | $17,536.40 | |||
| Net Cash Flow | $13,846.36 | $69,231.80 | $138,463.60 | |||
| HOA Fees | $3,815.04 | $19,075.20 | $38,150.40 |