Property Info
- MLS TB8526859
- Unit No 515
- Bedrooms 0
- Bathrooms 1
- Area (sqft) 475
- Living Area (sqft) 475
- Foundation Slab
- Min Lease Slab
- HOA Fees $539.00
Interior Features
- Built-in Features
- Solid Wood Cabinets
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield9.8% | Annual Rent$19,500.00 | Property Taxes$2,983.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $2,983.00 | $14,915.00 | $29,830.00 | |||
| Net Cash Flow | $16,517.00 | $82,585.00 | $165,170.00 | |||
| HOA Fees | $6,468.00 | $32,340.00 | $64,680.00 |