Property Info
- MLS TB8401004
- Unit No A4
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 678
- Foundation Slab
- Min Lease Slab
- HOA Fees $465.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.2 | Gross Yield14.2% | Annual Rent$13,500.00 | Property Taxes$1,110.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,500.00 $1,125.00 / mo | $67,500.00 $1,125.00 / mo | $135,000.00 $1,125.00 / mo | |||
| Estimated Expenses | $1,110.85 | $5,554.25 | $11,108.50 | |||
| Net Cash Flow | $12,389.15 | $61,945.75 | $123,891.50 | |||
| HOA Fees | $5,580.00 | $27,900.00 | $55,800.00 |