Property Info
- MLS TB8525848
- Unit No 3302
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 792
- Living Area (sqft) 792
- Foundation Block, Other, Slab
- Min Lease Block, Other, Slab
- HOA Fees $418.00
Interior Features
- Cathedral Ceiling(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield12% | Annual Rent$17,400.00 | Property Taxes$2,558.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,558.67 | $12,793.35 | $25,586.70 | |||
| Net Cash Flow | $14,841.33 | $74,206.65 | $148,413.30 | |||
| HOA Fees | $5,016.00 | $25,080.00 | $50,160.00 |