Property Info
- MLS TB8445696
- Unit No 21
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 1100
- Living Area (sqft) 825
- Foundation Block
- Min Lease Block
- HOA Fees $491.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.7 | Gross Yield14.8% | Annual Rent$14,700.00 | Property Taxes$2,092.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,700.00 $1,225.00 / mo | $73,500.00 $1,225.00 / mo | $147,000.00 $1,225.00 / mo | |||
| Estimated Expenses | $2,092.20 | $10,461.00 | $20,922.00 | |||
| Net Cash Flow | $12,607.80 | $63,039.00 | $126,078.00 | |||
| HOA Fees | $5,892.00 | $29,460.00 | $58,920.00 |