Property Info
- MLS TB8528949
- Unit No 308
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 480
- Living Area (sqft) 480
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Cathedral Ceiling(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate9.6 | Gross Yield14.4% | Annual Rent$14,400.00 | Property Taxes$1,786.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,786.38 | $8,931.90 | $17,863.80 | |||
| Net Cash Flow | $12,613.62 | $63,068.10 | $126,136.20 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |