Property Info
- MLS TB8483972
- Unit No 1044C
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 630
- Living Area (sqft) 630
- Foundation Block, Brick/Mortar
- Min Lease Block, Brick/Mortar
- HOA Fees $496.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.8 | Gross Yield15% | Annual Rent$18,000.00 | Property Taxes$1,508.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,508.76 | $7,543.80 | $15,087.60 | |||
| Net Cash Flow | $16,491.24 | $82,456.20 | $164,912.40 | |||
| HOA Fees | $5,952.00 | $29,760.00 | $59,520.00 |