Property Info
- MLS TB8468967
- Unit No D101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 850
- Living Area (sqft) 760
- Foundation Slab
- Min Lease Slab
- HOA Fees $381.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.2 | Gross Yield13.7% | Annual Rent$14,400.00 | Property Taxes$1,257.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,257.65 | $6,288.25 | $12,576.50 | |||
| Net Cash Flow | $13,142.35 | $65,711.75 | $131,423.50 | |||
| HOA Fees | $4,572.00 | $22,860.00 | $45,720.00 |