Property Info
- MLS T3535021
- Unit No 313
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 845
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $469.59
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Elevator
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate7.7 | Gross Yield13.1% | Annual Rent$19,200.00 | Property Taxes$2,230.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,230.49 | $11,152.45 | $22,304.90 | |||
| Net Cash Flow | $16,969.51 | $84,847.55 | $169,695.10 | |||
| HOA Fees | $5,635.08 | $28,175.40 | $56,350.80 |