Property Info
- MLS TB8488921
- Unit No 228
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 595
- Living Area (sqft) 544
- Foundation Block
- Min Lease Block
- HOA Fees $193.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate11.8 | Gross Yield15.4% | Annual Rent$16,740.00 | Property Taxes$1,595.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,740.00 $1,395.00 / mo | $83,700.00 $1,395.00 / mo | $167,400.00 $1,395.00 / mo | |||
| Estimated Expenses | $1,595.48 | $7,977.40 | $15,954.80 | |||
| Net Cash Flow | $15,144.52 | $75,722.60 | $151,445.20 | |||
| HOA Fees | $2,316.00 | $11,580.00 | $23,160.00 |