Property Info
- MLS TB8330232
- Unit No 106
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 915
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $505.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.1 | Gross Yield6.3% | Annual Rent$21,600.00 | Property Taxes$4,926.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,926.00 | $24,630.00 | $49,260.00 | |||
| Net Cash Flow | $16,674.00 | $83,370.00 | $166,740.00 | |||
| HOA Fees | $6,060.00 | $30,300.00 | $60,600.00 |