Property Info
- MLS TB8315313
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1452
- Foundation Slab
- Min Lease Slab
- HOA Fees $695.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.4 | Gross Yield6.1% | Annual Rent$36,000.00 | Property Taxes$7,886.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,886.21 | $39,431.05 | $78,862.10 | |||
| Net Cash Flow | $28,113.79 | $140,568.95 | $281,137.90 | |||
| HOA Fees | $8,340.00 | $41,700.00 | $83,400.00 |