Property Info
- MLS TB8504362
- Unit No 27
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 720
- Living Area (sqft) 720
- Foundation Block
- Min Lease Block
- HOA Fees $474.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.3 | Gross Yield14.4% | Annual Rent$18,000.00 | Property Taxes$1,892.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,892.00 | $9,460.00 | $18,920.00 | |||
| Net Cash Flow | $16,108.00 | $80,540.00 | $161,080.00 | |||
| HOA Fees | $5,688.00 | $28,440.00 | $56,880.00 |