Property Info
- MLS TB8504533
- Unit No 4F
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 963
- Living Area (sqft) 963
- Foundation Block
- Min Lease Block
- HOA Fees $560.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.7 | Gross Yield12.4% | Annual Rent$18,000.00 | Property Taxes$3,053.69 | 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 | $3,053.69 | $15,268.45 | $30,536.90 | |||
| Net Cash Flow | $14,946.31 | $74,731.55 | $149,463.10 | |||
| HOA Fees | $6,720.00 | $33,600.00 | $67,200.00 |