Property Info
- MLS TB8398691
- Unit No A
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 646
- Foundation Slab
- Min Lease Slab
- HOA Fees $660.00
Interior Features
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.4 | Gross Yield10.7% | Annual Rent$25,740.00 | Property Taxes$4,791.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,740.00 $2,145.00 / mo | $128,700.00 $2,145.00 / mo | $257,400.00 $2,145.00 / mo | |||
| Estimated Expenses | $4,791.77 | $23,958.85 | $47,917.70 | |||
| Net Cash Flow | $20,948.23 | $104,741.15 | $209,482.30 | |||
| HOA Fees | $7,920.00 | $39,600.00 | $79,200.00 |