Property Info
- MLS TB8505107
- Unit No 14B3
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 888
- Living Area (sqft) 744
- Foundation Slab
- Min Lease Slab
- HOA Fees $510.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.6 | Gross Yield12% | Annual Rent$14,400.00 | Property Taxes$1,578.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,578.00 | $7,890.00 | $15,780.00 | |||
| Net Cash Flow | $12,822.00 | $64,110.00 | $128,220.00 | |||
| HOA Fees | $6,120.00 | $30,600.00 | $61,200.00 |