Property Info
- MLS TB8498733
- Unit No 6107
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 696
- Living Area (sqft) 696
- Foundation Block
- Min Lease Block
- HOA Fees $293.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.6 | Gross Yield9.6% | Annual Rent$21,000.00 | Property Taxes$3,118.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,118.59 | $15,592.95 | $31,185.90 | |||
| Net Cash Flow | $17,881.41 | $89,407.05 | $178,814.10 | |||
| HOA Fees | $3,516.00 | $17,580.00 | $35,160.00 |