Property Info
- MLS TB8459478
- Unit No 12B4
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 678
- Living Area (sqft) 678
- Foundation Slab
- Min Lease Slab
- HOA Fees $447.88
Interior Features
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate9.9 | Gross Yield15% | Annual Rent$18,744.00 | Property Taxes$1,059.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,744.00 $1,562.00 / mo | $93,720.00 $1,562.00 / mo | $187,440.00 $1,562.00 / mo | |||
| Estimated Expenses | $1,059.00 | $5,295.00 | $10,590.00 | |||
| Net Cash Flow | $17,685.00 | $88,425.00 | $176,850.00 | |||
| HOA Fees | $5,374.56 | $26,872.80 | $53,745.60 |