Property Info
- MLS TB8425469
- Unit No B5L19
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 693
- Living Area (sqft) 480
- Foundation Other
- Min Lease Other
- HOA Fees $319.00
Interior Features
- Built-in Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate8.3 | Gross Yield14.1% | Annual Rent$12,000.00 | Property Taxes$1,096.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,096.71 | $5,483.55 | $10,967.10 | |||
| Net Cash Flow | $10,903.29 | $54,516.45 | $109,032.90 | |||
| HOA Fees | $3,828.00 | $19,140.00 | $38,280.00 |