Property Info
- MLS TB8424310
- Unit No 126
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 693
- Living Area (sqft) 627
- Foundation Slab
- Min Lease Slab
- HOA Fees $800.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.9 | Gross Yield12.7% | Annual Rent$22,800.00 | Property Taxes$2,682.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,682.74 | $13,413.70 | $26,827.40 | |||
| Net Cash Flow | $20,117.26 | $100,586.30 | $201,172.60 | |||
| HOA Fees | $9,600.00 | $48,000.00 | $96,000.00 |