Property Info
- MLS TB8389999
- Unit No 201
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 866
- Foundation Slab
- Min Lease Slab
- HOA Fees $490.42
Interior Features
- Attic Ventilator
Cash Flow
| Cap Rate5.7 | Gross Yield10% | Annual Rent$18,000.00 | Property Taxes$1,789.00 | 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 | $1,789.00 | $8,945.00 | $17,890.00 | |||
| Net Cash Flow | $16,211.00 | $81,055.00 | $162,110.00 | |||
| HOA Fees | $5,885.04 | $29,425.20 | $58,850.40 |