Property Info
- MLS TB8428377
- Unit No 106
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 915
- Living Area (sqft) 915
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $538.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.5 | Gross Yield7.1% | Annual Rent$22,800.00 | Property Taxes$5,093.56 | 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 | $5,093.56 | $25,467.80 | $50,935.60 | |||
| Net Cash Flow | $17,706.44 | $88,532.20 | $177,064.40 | |||
| HOA Fees | $6,456.00 | $32,280.00 | $64,560.00 |