Property Info
- MLS TB8416437
- Unit No 5
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 392
- Living Area (sqft) 392
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $479.00
Interior Features
- Other
Cash Flow
| Cap Rate12.6 | Gross Yield15.4% | Annual Rent$49,200.00 | Property Taxes$3,352.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $49,200.00 $4,100.00 / mo | $246,000.00 $4,100.00 / mo | $492,000.00 $4,100.00 / mo | |||
| Estimated Expenses | $3,352.36 | $16,761.80 | $33,523.60 | |||
| Net Cash Flow | $45,847.64 | $229,238.20 | $458,476.40 | |||
| HOA Fees | $5,748.00 | $28,740.00 | $57,480.00 |