Property Info
- MLS TB8486129
- Unit No I104
- 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 Rate5.9 | Gross Yield10.9% | Annual Rent$11,700.00 | Property Taxes$1,266.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,700.00 $975.00 / mo | $58,500.00 $975.00 / mo | $117,000.00 $975.00 / mo | |||
| Estimated Expenses | $1,266.00 | $6,330.00 | $12,660.00 | |||
| Net Cash Flow | $10,434.00 | $52,170.00 | $104,340.00 | |||
| HOA Fees | $4,152.00 | $20,760.00 | $41,520.00 |