Property Info
- MLS TB8488062
- Unit No 100
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 747
- Living Area (sqft) 747
- Foundation Slab
- Min Lease Slab
- HOA Fees $509.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate9.6 | Gross Yield17.1% | Annual Rent$16,800.00 | Property Taxes$1,320.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,320.27 | $6,601.35 | $13,202.70 | |||
| Net Cash Flow | $15,479.73 | $77,398.65 | $154,797.30 | |||
| HOA Fees | $6,108.00 | $30,540.00 | $61,080.00 |