Property Info
- MLS TB8447265
- Unit No D
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 646
- Living Area (sqft) 646
- Foundation Slab
- Min Lease Slab
- HOA Fees $460.00
Interior Features
- Other
Cash Flow
| Cap Rate2.4 | Gross Yield6.9% | Annual Rent$13,800.00 | Property Taxes$3,395.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $3,395.47 | $16,977.35 | $33,954.70 | |||
| Net Cash Flow | $10,404.53 | $52,022.65 | $104,045.30 | |||
| HOA Fees | $5,520.00 | $27,600.00 | $55,200.00 |