Property Info
- MLS TB8358849
- Unit No H23
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 500
- Foundation Slab
- Min Lease Slab
- HOA Fees $294.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate11.3 | Gross Yield14.8% | Annual Rent$19,200.00 | Property Taxes$1,026.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,026.81 | $5,134.05 | $10,268.10 | |||
| Net Cash Flow | $18,173.19 | $90,865.95 | $181,731.90 | |||
| HOA Fees | $3,528.00 | $17,640.00 | $35,280.00 |