Property Info
- MLS TB8486119
- Unit No E105
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 855
- Living Area (sqft) 760
- Foundation Slab
- Min Lease Slab
- HOA Fees $346.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.5 | Gross Yield15.5% | Annual Rent$17,400.00 | Property Taxes$1,476.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,476.00 | $7,380.00 | $14,760.00 | |||
| Net Cash Flow | $15,924.00 | $79,620.00 | $159,240.00 | |||
| HOA Fees | $4,152.00 | $20,760.00 | $41,520.00 |