Property Info
- MLS TB8304621
- Unit No 7
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 598
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.7 | Gross Yield5.5% | Annual Rent$18,000.00 | Property Taxes$2,428.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,428.95 | $12,144.75 | $24,289.50 | |||
| Net Cash Flow | $15,571.05 | $77,855.25 | $155,710.50 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |