Property Info
- MLS TB8446751
- Unit No 2B
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 732
- Living Area (sqft) 732
- Foundation Slab
- Min Lease Slab
- HOA Fees $600.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield12.1% | Annual Rent$18,000.00 | Property Taxes$2,162.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,162.93 | $10,814.65 | $21,629.30 | |||
| Net Cash Flow | $15,837.07 | $79,185.35 | $158,370.70 | |||
| HOA Fees | $7,200.00 | $36,000.00 | $72,000.00 |