Property Info
- MLS TB8497917
- Unit No 203
- Bedrooms 0
- Bathrooms 1
- Area (sqft) 336
- Living Area (sqft) 336
- Foundation Block
- Min Lease Block
- HOA Fees $309.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate9.7 | Gross Yield15.8% | Annual Rent$12,600.00 | Property Taxes$1,127.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $1,127.00 | $5,635.00 | $11,270.00 | |||
| Net Cash Flow | $11,473.00 | $57,365.00 | $114,730.00 | |||
| HOA Fees | $3,708.00 | $18,540.00 | $37,080.00 |