Property Info
- MLS TB8522561
- Unit No 208
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 732
- Living Area (sqft) 732
- Foundation Slab
- Min Lease Slab
- HOA Fees $849.00
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate-0.2 | Gross Yield29.3% | Annual Rent$11,700.00 | Property Taxes$1,580.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,700.00 $975.00 / mo | $58,500.00 $975.00 / mo | $117,000.00 $975.00 / mo | |||
| Estimated Expenses | $1,580.58 | $7,902.90 | $15,805.80 | |||
| Net Cash Flow | $10,119.42 | $50,597.10 | $101,194.20 | |||
| HOA Fees | $10,188.00 | $50,940.00 | $101,880.00 |