Property Info
- MLS TB8500081
- Unit No 1217
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 615
- Living Area (sqft) 615
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $501.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.4 | Gross Yield9.2% | Annual Rent$25,200.00 | Property Taxes$4,276.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,276.48 | $21,382.40 | $42,764.80 | |||
| Net Cash Flow | $20,923.52 | $104,617.60 | $209,235.20 | |||
| HOA Fees | $6,012.00 | $30,060.00 | $60,120.00 |