Property Info
- MLS TB8411876
- Unit No 201
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 824
- Living Area (sqft) 824
- Foundation Block
- Min Lease Block
- HOA Fees $522.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate8.7 | Gross Yield14.7% | Annual Rent$19,200.00 | Property Taxes$1,630.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,630.31 | $8,151.55 | $16,303.10 | |||
| Net Cash Flow | $17,569.69 | $87,848.45 | $175,696.90 | |||
| HOA Fees | $6,264.00 | $31,320.00 | $62,640.00 |