Property Info
- MLS TB8419689
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 720
- Living Area (sqft) 644
- Foundation Block
- Min Lease Block
- HOA Fees $342.00
Interior Features
Cash Flow
| Cap Rate6.2 | Gross Yield10.4% | Annual Rent$14,400.00 | Property Taxes$1,655.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,655.86 | $8,279.30 | $16,558.60 | |||
| Net Cash Flow | $12,744.14 | $63,720.70 | $127,441.40 | |||
| HOA Fees | $4,104.00 | $20,520.00 | $41,040.00 |