Property Info
- MLS TB8376084
- Unit No 201
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 795
- Foundation Slab
- Min Lease Slab
- HOA Fees $427.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.0 | Gross Yield13.3% | Annual Rent$18,000.00 | Property Taxes$2,094.65 | 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 | $2,094.65 | $10,473.25 | $20,946.50 | |||
| Net Cash Flow | $15,905.35 | $79,526.75 | $159,053.50 | |||
| HOA Fees | $5,124.00 | $25,620.00 | $51,240.00 |