Property Info
- MLS TB8302072
- Unit No 126C
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 760
- Foundation Slab
- Min Lease Slab
- HOA Fees $326.32
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield10.6% | Annual Rent$18,600.00 | Property Taxes$2,752.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,752.00 | $13,760.00 | $27,520.00 | |||
| Net Cash Flow | $15,848.00 | $79,240.00 | $158,480.00 | |||
| HOA Fees | $3,915.84 | $19,579.20 | $39,158.40 |