Property Info
- MLS TB8415180
- Unit No 7
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 585
- Living Area (sqft) 585
- Foundation Slab
- Min Lease Slab
- HOA Fees $398.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.5 | Gross Yield17% | Annual Rent$16,800.00 | Property Taxes$1,678.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,678.28 | $8,391.40 | $16,782.80 | |||
| Net Cash Flow | $15,121.72 | $75,608.60 | $151,217.20 | |||
| HOA Fees | $4,776.00 | $23,880.00 | $47,760.00 |