Property Info
- MLS TB8519088
- Unit No 13
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 542
- Living Area (sqft) 542
- Foundation Slab
- Min Lease Slab
- HOA Fees $471.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.7 | Gross Yield6.6% | Annual Rent$21,600.00 | Property Taxes$3,938.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,938.00 | $19,690.00 | $39,380.00 | |||
| Net Cash Flow | $17,662.00 | $88,310.00 | $176,620.00 | |||
| HOA Fees | $5,652.00 | $28,260.00 | $56,520.00 |