Property Info
- MLS TB8446985
- Unit No 21SS
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $229.00
Interior Features
Cash Flow
| Cap Rate-0.2 | Gross Yield20% | Annual Rent$3,000.00 | Property Taxes$284.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $3,000.00 $250.00 / mo | $15,000.00 $250.00 / mo | $30,000.00 $250.00 / mo | |||
| Estimated Expenses | $284.44 | $1,422.20 | $2,844.40 | |||
| Net Cash Flow | $2,715.56 | $13,577.80 | $27,155.60 | |||
| HOA Fees | $2,748.00 | $13,740.00 | $27,480.00 |