Property Info
- MLS TB8439460
- Unit No 104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 725
- Living Area (sqft) 685
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $327.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.7 | Gross Yield13.2% | Annual Rent$19,800.00 | Property Taxes$2,816.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,816.75 | $14,083.75 | $28,167.50 | |||
| Net Cash Flow | $16,983.25 | $84,916.25 | $169,832.50 | |||
| HOA Fees | $3,924.00 | $19,620.00 | $39,240.00 |