Property Info
- MLS TB8493077
- Unit No 227
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 708
- Living Area (sqft) 702
- Foundation Slab
- Min Lease Slab
- HOA Fees $481.11
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.9 | Gross Yield10.5% | Annual Rent$19,800.00 | Property Taxes$2,943.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,943.48 | $14,717.40 | $29,434.80 | |||
| Net Cash Flow | $16,856.52 | $84,282.60 | $168,565.20 | |||
| HOA Fees | $5,773.32 | $28,866.60 | $57,733.20 |