Property Info
- MLS T3523398
- Unit No P.H. 1101
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1722
- Foundation Block
- Min Lease Block
- HOA Fees $135.00
Interior Features
- Elevator
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.2 | Gross Yield5.8% | Annual Rent$8,640.00 | Property Taxes$650.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $8,640.00 $720.00 / mo | $43,200.00 $720.00 / mo | $86,400.00 $720.00 / mo | |||
| Estimated Expenses | $650.00 | $3,250.00 | $6,500.00 | |||
| Net Cash Flow | $7,990.00 | $39,950.00 | $79,900.00 | |||
| HOA Fees | $1,620.00 | $8,100.00 | $16,200.00 |