Property Info
- MLS TB8310589
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 576
- Foundation Slab
- Min Lease Slab
- HOA Fees $413.00
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.0 | Gross Yield13.7% | Annual Rent$14,400.00 | Property Taxes$1,052.66 | 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 | $1,052.66 | $5,263.30 | $10,526.60 | |||
| Net Cash Flow | $13,347.34 | $66,736.70 | $133,473.40 | |||
| HOA Fees | $4,956.00 | $24,780.00 | $49,560.00 |