Property Info
- MLS TB8355363
- Unit No 5
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 560
- Foundation Block
- Min Lease Block
- HOA Fees $684.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.7 | Gross Yield14.7% | Annual Rent$13,200.00 | Property Taxes$803.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $803.00 | $4,015.00 | $8,030.00 | |||
| Net Cash Flow | $12,397.00 | $61,985.00 | $123,970.00 | |||
| HOA Fees | $8,208.00 | $41,040.00 | $82,080.00 |