Property Info
- MLS TB8518425
- Unit No 1210
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 702
- Living Area (sqft) 672
- Foundation Slab
- Min Lease Slab
- HOA Fees $518.46
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.7 | Gross Yield10.8% | Annual Rent$20,340.00 | Property Taxes$3,425.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $3,425.53 | $17,127.65 | $34,255.30 | |||
| Net Cash Flow | $16,914.47 | $84,572.35 | $169,144.70 | |||
| HOA Fees | $6,221.52 | $31,107.60 | $62,215.20 |