Property Info
- MLS TB8527115
- Unit No 525
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 762
- Living Area (sqft) 671
- Foundation Slab
- Min Lease Slab
- HOA Fees $334.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield12% | Annual Rent$15,000.00 | Property Taxes$2,563.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,563.18 | $12,815.90 | $25,631.80 | |||
| Net Cash Flow | $12,436.82 | $62,184.10 | $124,368.20 | |||
| HOA Fees | $4,008.00 | $20,040.00 | $40,080.00 |