Property Info
- MLS TB8368004
- Unit No D
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 707
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $466.16
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate10.5 | Gross Yield17.1% | Annual Rent$18,000.00 | Property Taxes$1,432.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,432.84 | $7,164.20 | $14,328.40 | |||
| Net Cash Flow | $16,567.16 | $82,835.80 | $165,671.60 | |||
| HOA Fees | $5,593.92 | $27,969.60 | $55,939.20 |