Property Info
- MLS TB8425376
- Unit No B3L18
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 850
- Living Area (sqft) 540
- Foundation Other
- Min Lease Other
- HOA Fees $319.00
Interior Features
- Built-in Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate10.5 | Gross Yield16% | Annual Rent$14,400.00 | Property Taxes$1,137.81 | 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 | $1,137.81 | $5,689.05 | $11,378.10 | |||
| Net Cash Flow | $13,262.19 | $66,310.95 | $132,621.90 | |||
| HOA Fees | $3,828.00 | $19,140.00 | $38,280.00 |