Property Info
- MLS TB8524094
- Unit No 123
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 820
- Living Area (sqft) 736
- Foundation Slab
- Min Lease Slab
- HOA Fees $256.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate10.3 | Gross Yield15% | Annual Rent$13,500.00 | Property Taxes$1,154.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,500.00 $1,125.00 / mo | $67,500.00 $1,125.00 / mo | $135,000.00 $1,125.00 / mo | |||
| Estimated Expenses | $1,154.66 | $5,773.30 | $11,546.60 | |||
| Net Cash Flow | $12,345.34 | $61,726.70 | $123,453.40 | |||
| HOA Fees | $3,072.00 | $15,360.00 | $30,720.00 |