Property Info
- MLS T3538326
- Unit No 1609
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1297
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,356.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.5 | Gross Yield6.4% | Annual Rent$48,000.00 | Property Taxes$13,108.00 | 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 | $13,108.00 | $65,540.00 | $131,080.00 | |||
| Net Cash Flow | $34,892.00 | $174,460.00 | $348,920.00 | |||
| HOA Fees | $16,272.00 | $81,360.00 | $162,720.00 |