Property Info
- MLS TB8441173
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 581
- Living Area (sqft) 581
- Foundation Other
- Min Lease Other
- HOA Fees $355.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.6 | Gross Yield11.5% | Annual Rent$13,740.00 | Property Taxes$1,573.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,740.00 $1,145.00 / mo | $68,700.00 $1,145.00 / mo | $137,400.00 $1,145.00 / mo | |||
| Estimated Expenses | $1,573.62 | $7,868.10 | $15,736.20 | |||
| Net Cash Flow | $12,166.38 | $60,831.90 | $121,663.80 | |||
| HOA Fees | $4,260.00 | $21,300.00 | $42,600.00 |