Property Info
- MLS TB8512921
- Unit No 403
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 729
- Living Area (sqft) 729
- Foundation Slab
- Min Lease Slab
- HOA Fees $622.06
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Stone Counters
Cash Flow
| Cap Rate9.0 | Gross Yield17.2% | Annual Rent$19,800.00 | Property Taxes$1,999.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,999.61 | $9,998.05 | $19,996.10 | |||
| Net Cash Flow | $17,800.39 | $89,001.95 | $178,003.90 | |||
| HOA Fees | $7,464.72 | $37,323.60 | $74,647.20 |