Property Info
- MLS TB8331120
- Unit No 316
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 669
- Foundation Block
- Min Lease Block
- HOA Fees $412.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.1 | Gross Yield11% | Annual Rent$12,000.00 | Property Taxes$1,472.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,472.52 | $7,362.60 | $14,725.20 | |||
| Net Cash Flow | $10,527.48 | $52,637.40 | $105,274.80 | |||
| HOA Fees | $4,944.00 | $24,720.00 | $49,440.00 |