Property Info
- MLS TB8501435
- Unit No 15306
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 1089
- Living Area (sqft) 1044
- Foundation Slab
- Min Lease Slab
- HOA Fees $880.00
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.6 | Gross Yield9.8% | Annual Rent$19,200.00 | Property Taxes$3,597.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,597.00 | $17,985.00 | $35,970.00 | |||
| Net Cash Flow | $15,603.00 | $78,015.00 | $156,030.00 | |||
| HOA Fees | $10,560.00 | $52,800.00 | $105,600.00 |