Property Info
- MLS TB8330103
- Unit No 815
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 738
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $720.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate2.7 | Gross Yield8.8% | Annual Rent$15,000.00 | Property Taxes$1,708.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,708.14 | $8,540.70 | $17,081.40 | |||
| Net Cash Flow | $13,291.86 | $66,459.30 | $132,918.60 | |||
| HOA Fees | $8,640.00 | $43,200.00 | $86,400.00 |