Property Info
- MLS TB8340701
- Unit No 104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 684
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield11.4% | Annual Rent$16,500.00 | Property Taxes$1,741.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $1,741.12 | $8,705.60 | $17,411.20 | |||
| Net Cash Flow | $14,758.88 | $73,794.40 | $147,588.80 | |||
| HOA Fees | $5,064.00 | $25,320.00 | $50,640.00 |