Property Info
- MLS TB8526752
- Unit No 314
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 708
- Living Area (sqft) 708
- Foundation Slab
- Min Lease Slab
- HOA Fees $599.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate10.7 | Gross Yield19.3% | Annual Rent$17,400.00 | Property Taxes$619.00 | 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 | $619.00 | $3,095.00 | $6,190.00 | |||
| Net Cash Flow | $16,781.00 | $83,905.00 | $167,810.00 | |||
| HOA Fees | $7,188.00 | $35,940.00 | $71,880.00 |