Property Info
- MLS TB8355721
- Unit No 8
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 750
- Foundation Block
- Min Lease Block
- HOA Fees $825.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.9 | Gross Yield13.7% | Annual Rent$24,000.00 | Property Taxes$2,021.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,021.00 | $10,105.00 | $20,210.00 | |||
| Net Cash Flow | $21,979.00 | $109,895.00 | $219,790.00 | |||
| HOA Fees | $9,900.00 | $49,500.00 | $99,000.00 |