Property Info
- MLS TB8518314
- Unit No 201
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 754
- Living Area (sqft) 702
- Foundation Slab
- Min Lease Slab
- HOA Fees $356.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.9 | Gross Yield15.9% | Annual Rent$15,900.00 | Property Taxes$1,741.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $1,741.00 | $8,705.00 | $17,410.00 | |||
| Net Cash Flow | $14,159.00 | $70,795.00 | $141,590.00 | |||
| HOA Fees | $4,272.00 | $21,360.00 | $42,720.00 |