Property Info
- MLS TB8462792
- Unit No 4133
- Bedrooms 0
- Bathrooms 1
- Area (sqft) 336
- Living Area (sqft) 336
- Foundation Slab
- Min Lease Slab
- HOA Fees $309.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate9.7 | Gross Yield15.5% | Annual Rent$12,420.00 | Property Taxes$943.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,420.00 $1,035.00 / mo | $62,100.00 $1,035.00 / mo | $124,200.00 $1,035.00 / mo | |||
| Estimated Expenses | $943.00 | $4,715.00 | $9,430.00 | |||
| Net Cash Flow | $11,477.00 | $57,385.00 | $114,770.00 | |||
| HOA Fees | $3,708.00 | $18,540.00 | $37,080.00 |