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 Rate3.9 | Gross Yield7.6% | Annual Rent$22,800.00 | Property Taxes$4,554.68 | 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 | $4,554.68 | $22,773.40 | $45,546.80 | |||
| Net Cash Flow | $18,245.32 | $91,226.60 | $182,453.20 | |||
| HOA Fees | $6,456.00 | $32,280.00 | $64,560.00 |