Property Info
- MLS TB8360061
- Unit No 8
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 605
- Foundation Slab
- Min Lease Slab
- HOA Fees $336.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate12.0 | Gross Yield18.3% | Annual Rent$16,500.00 | Property Taxes$1,654.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $1,654.95 | $8,274.75 | $16,549.50 | |||
| Net Cash Flow | $14,845.05 | $74,225.25 | $148,450.50 | |||
| HOA Fees | $4,032.00 | $20,160.00 | $40,320.00 |