Property Info
- MLS TB8463858
- Unit No 105
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 550
- Living Area (sqft) 550
- Foundation Slab
- Min Lease Slab
- HOA Fees $417.00
Interior Features
- Elevator
Cash Flow
| Cap Rate9.1 | Gross Yield15.4% | Annual Rent$16,200.00 | Property Taxes$1,698.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,698.00 | $8,490.00 | $16,980.00 | |||
| Net Cash Flow | $14,502.00 | $72,510.00 | $145,020.00 | |||
| HOA Fees | $5,004.00 | $25,020.00 | $50,040.00 |