Property Info
- MLS TB8486071
- Unit No 201
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 625
- Living Area (sqft) 581
- Foundation Slab
- Min Lease Slab
- HOA Fees $377.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.9 | Gross Yield13% | Annual Rent$13,020.00 | Property Taxes$1,619.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,020.00 $1,085.00 / mo | $65,100.00 $1,085.00 / mo | $130,200.00 $1,085.00 / mo | |||
| Estimated Expenses | $1,619.00 | $8,095.00 | $16,190.00 | |||
| Net Cash Flow | $11,401.00 | $57,005.00 | $114,010.00 | |||
| HOA Fees | $4,524.00 | $22,620.00 | $45,240.00 |