Property Info
- MLS TB8515278
- Unit No 103
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 822
- Living Area (sqft) 684
- Foundation Slab
- Min Lease Slab
- HOA Fees $438.00
Interior Features
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield11.2% | Annual Rent$16,200.00 | Property Taxes$1,872.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,872.36 | $9,361.80 | $18,723.60 | |||
| Net Cash Flow | $14,327.64 | $71,638.20 | $143,276.40 | |||
| HOA Fees | $5,256.00 | $26,280.00 | $52,560.00 |