Property Info
- MLS TB8505023
- Unit No 372
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 940
- Living Area (sqft) 740
- Foundation Slab
- Min Lease Slab
- HOA Fees $599.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate4.9 | Gross Yield10% | Annual Rent$18,000.00 | Property Taxes$1,977.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,977.35 | $9,886.75 | $19,773.50 | |||
| Net Cash Flow | $16,022.65 | $80,113.25 | $160,226.50 | |||
| HOA Fees | $7,188.00 | $35,940.00 | $71,880.00 |