Property Info
- MLS TB8503486
- Unit No 1806
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 742
- Living Area (sqft) 742
- Foundation Slab
- Min Lease Slab
- HOA Fees $634.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.9 | Gross Yield13.1% | Annual Rent$15,600.00 | Property Taxes$2,109.00 | 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 | $2,109.00 | $10,545.00 | $21,090.00 | |||
| Net Cash Flow | $13,491.00 | $67,455.00 | $134,910.00 | |||
| HOA Fees | $7,608.00 | $38,040.00 | $76,080.00 |