Property Info
- MLS TB8362490
- Unit No 5
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 456
- Foundation Block
- Min Lease Block
- HOA Fees $432.55
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield12.1% | Annual Rent$16,200.00 | Property Taxes$1,754.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,754.00 | $8,770.00 | $17,540.00 | |||
| Net Cash Flow | $14,446.00 | $72,230.00 | $144,460.00 | |||
| HOA Fees | $5,190.60 | $25,953.00 | $51,906.00 |