Property Info
- MLS TB8392971
- Unit No 6A3
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 552
- Living Area (sqft) 552
- Foundation Slab
- Min Lease Slab
- HOA Fees $477.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.0 | Gross Yield16.4% | Annual Rent$15,600.00 | Property Taxes$1,295.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,295.62 | $6,478.10 | $12,956.20 | |||
| Net Cash Flow | $14,304.38 | $71,521.90 | $143,043.80 | |||
| HOA Fees | $5,724.00 | $28,620.00 | $57,240.00 |