Property Info
- MLS TB8343595
- Unit No C
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 831
- Foundation Block
- Min Lease Block
- HOA Fees $651.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.2 | Gross Yield14.5% | Annual Rent$14,400.00 | Property Taxes$1,422.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,422.00 | $7,110.00 | $14,220.00 | |||
| Net Cash Flow | $12,978.00 | $64,890.00 | $129,780.00 | |||
| HOA Fees | $7,812.00 | $39,060.00 | $78,120.00 |