Property Info
- MLS T3540633
- Unit No 528
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1032
- Foundation Slab
- Min Lease Slab
- HOA Fees $421.18
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield8.4% | Annual Rent$17,400.00 | Property Taxes$2,373.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,373.83 | $11,869.15 | $23,738.30 | |||
| Net Cash Flow | $15,026.17 | $75,130.85 | $150,261.70 | |||
| HOA Fees | $5,054.16 | $25,270.80 | $50,541.60 |