Property Info
- MLS TB8525808
- Unit No 10
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 585
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield11.5% | Annual Rent$18,000.00 | Property Taxes$1,956.40 | 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 | $1,956.40 | $9,782.00 | $19,564.00 | |||
| Net Cash Flow | $16,043.60 | $80,218.00 | $160,436.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |