Property Info
- MLS TB8510933
- Unit No 538
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 789
- Living Area (sqft) 789
- Foundation Slab
- Min Lease Slab
- HOA Fees $379.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.9 | Gross Yield7% | Annual Rent$21,000.00 | Property Taxes$4,682.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $4,682.00 | $23,410.00 | $46,820.00 | |||
| Net Cash Flow | $16,318.00 | $81,590.00 | $163,180.00 | |||
| HOA Fees | $4,548.00 | $22,740.00 | $45,480.00 |