Property Info
- MLS TB8474118
- Unit No 103
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 716
- Living Area (sqft) 716
- Foundation Block
- Min Lease Block
- HOA Fees $428.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate8.6 | Gross Yield14% | Annual Rent$16,800.00 | Property Taxes$1,310.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,310.07 | $6,550.35 | $13,100.70 | |||
| Net Cash Flow | $15,489.93 | $77,449.65 | $154,899.30 | |||
| HOA Fees | $5,136.00 | $25,680.00 | $51,360.00 |