Property Info
- MLS TB8508304
- Unit No 208
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 741
- Living Area (sqft) 741
- Foundation Slab
- Min Lease Slab
- HOA Fees $328.02
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.0 | Gross Yield12.4% | Annual Rent$17,400.00 | Property Taxes$2,300.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,300.76 | $11,503.80 | $23,007.60 | |||
| Net Cash Flow | $15,099.24 | $75,496.20 | $150,992.40 | |||
| HOA Fees | $3,936.24 | $19,681.20 | $39,362.40 |