Property Info
- MLS TB8462371
- Unit No 4131
- Bedrooms 0
- Bathrooms 1
- Area (sqft) 336
- Living Area (sqft) 336
- Foundation Slab
- Min Lease Slab
- HOA Fees $282.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate9.7 | Gross Yield14.8% | Annual Rent$12,600.00 | Property Taxes$943.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $943.00 | $4,715.00 | $9,430.00 | |||
| Net Cash Flow | $11,657.00 | $58,285.00 | $116,570.00 | |||
| HOA Fees | $3,384.00 | $16,920.00 | $33,840.00 |