Property Info
- MLS TB8398258
- Unit No S-88
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation Other
- Min Lease Other
- HOA Fees $740.33
Interior Features
- Other
Cash Flow
| Cap Rate0.7 | Gross Yield9.5% | Annual Rent$11,880.00 | Property Taxes$2,105.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,880.00 $990.00 / mo | $59,400.00 $990.00 / mo | $118,800.00 $990.00 / mo | |||
| Estimated Expenses | $2,105.00 | $10,525.00 | $21,050.00 | |||
| Net Cash Flow | $9,775.00 | $48,875.00 | $97,750.00 | |||
| HOA Fees | $8,883.96 | $44,419.80 | $88,839.60 |