Property Info
- MLS TB8479226
- Unit No 3F
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 884
- Living Area (sqft) 884
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.2 | Gross Yield11% | Annual Rent$20,400.00 | Property Taxes$2,582.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,582.57 | $12,912.85 | $25,825.70 | |||
| Net Cash Flow | $17,817.43 | $89,087.15 | $178,174.30 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |