Property Info
- MLS TB8501845
- Unit No 925
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 864
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
- HOA Fees $609.54
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.3 | Gross Yield8.3% | Annual Rent$18,600.00 | Property Taxes$3,811.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,811.00 | $19,055.00 | $38,110.00 | |||
| Net Cash Flow | $14,789.00 | $73,945.00 | $147,890.00 | |||
| HOA Fees | $7,314.48 | $36,572.40 | $73,144.80 |