Property Info
- MLS TB8459988
- Unit No B3
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 705
- Living Area (sqft) 705
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.4 | Gross Yield16.4% | Annual Rent$15,600.00 | Property Taxes$1,267.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,267.00 | $6,335.00 | $12,670.00 | |||
| Net Cash Flow | $14,333.00 | $71,665.00 | $143,330.00 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |