Property Info
- MLS TB8526257
- Unit No 607
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 525
- Living Area (sqft) 445
- Foundation Slab
- Min Lease Slab
- HOA Fees $274.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.6 | Gross Yield13.8% | Annual Rent$16,500.00 | Property Taxes$1,673.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $1,673.58 | $8,367.90 | $16,735.80 | |||
| Net Cash Flow | $14,826.42 | $74,132.10 | $148,264.20 | |||
| HOA Fees | $3,288.00 | $16,440.00 | $32,880.00 |