Property Info
- MLS TB8316756
- Unit No E
- Bedrooms 0
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 470
- Foundation Slab
- Min Lease Slab
- HOA Fees $451.00
Interior Features
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.7 | Gross Yield13.3% | Annual Rent$13,200.00 | Property Taxes$1,160.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $1,160.54 | $5,802.70 | $11,605.40 | |||
| Net Cash Flow | $12,039.46 | $60,197.30 | $120,394.60 | |||
| HOA Fees | $5,412.00 | $27,060.00 | $54,120.00 |