Property Info
- MLS TB8439915
- Unit No B
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 694
- Living Area (sqft) 694
- Foundation Slab
- Min Lease Slab
- HOA Fees $598.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield10.8% | Annual Rent$21,600.00 | Property Taxes$3,122.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,122.00 | $15,610.00 | $31,220.00 | |||
| Net Cash Flow | $18,478.00 | $92,390.00 | $184,780.00 | |||
| HOA Fees | $7,176.00 | $35,880.00 | $71,760.00 |