Property Info
- MLS T3528420
- Unit No 1203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1320
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,387.00
Interior Features
- Crown Molding
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate2.8 | Gross Yield6.4% | Annual Rent$42,816.00 | Property Taxes$7,457.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,816.00 $3,568.00 / mo | $214,080.00 $3,568.00 / mo | $428,160.00 $3,568.00 / mo | |||
| Estimated Expenses | $7,457.25 | $37,286.25 | $74,572.50 | |||
| Net Cash Flow | $35,358.75 | $176,793.75 | $353,587.50 | |||
| HOA Fees | $16,644.00 | $83,220.00 | $166,440.00 |