Property Info
- MLS TB8437985
- Unit No 105
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 550
- Living Area (sqft) 550
- Foundation Slab
- Min Lease Slab
- HOA Fees $440.00
Interior Features
- Elevator
Cash Flow
| Cap Rate7.0 | Gross Yield13.1% | Annual Rent$15,000.00 | Property Taxes$1,688.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,688.00 | $8,440.00 | $16,880.00 | |||
| Net Cash Flow | $13,312.00 | $66,560.00 | $133,120.00 | |||
| HOA Fees | $5,280.00 | $26,400.00 | $52,800.00 |