Property Info
- MLS TB8354870
- Unit No 4222
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 624
- Foundation Block
- Min Lease Block
- HOA Fees $99.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield7.3% | Annual Rent$6,000.00 | Property Taxes$177.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $6,000.00 $500.00 / mo | $30,000.00 $500.00 / mo | $60,000.00 $500.00 / mo | |||
| Estimated Expenses | $177.39 | $886.95 | $1,773.90 | |||
| Net Cash Flow | $5,822.61 | $29,113.05 | $58,226.10 | |||
| HOA Fees | $1,188.00 | $5,940.00 | $11,880.00 |