Property Info
- MLS T3544842
- Unit No 602
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1247
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,932.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate-1.3 | Gross Yield4% | Annual Rent$32,400.00 | Property Taxes$7,976.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $7,976.00 | $39,880.00 | $79,760.00 | |||
| Net Cash Flow | $24,424.00 | $122,120.00 | $244,240.00 | |||
| HOA Fees | $35,184.00 | $175,920.00 | $351,840.00 |