Property Info
- MLS T3520486
- Unit No 403
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1505
- Foundation Block, Concrete Perimeter, Slab,
- Min Lease Block, Concrete Perimeter, Slab,
- HOA Fees $1,097.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield7.1% | Annual Rent$48,000.00 | Property Taxes$4,031.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $4,031.80 | $20,159.00 | $40,318.00 | |||
| Net Cash Flow | $43,968.20 | $219,841.00 | $439,682.00 | |||
| HOA Fees | $13,164.00 | $65,820.00 | $131,640.00 |