Property Info
- MLS TB8343511
- Unit No 15C
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1789
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,238.00
Interior Features
- Central Vaccum
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate2.6 | Gross Yield5.5% | Annual Rent$54,000.00 | Property Taxes$13,761.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $13,761.70 | $68,808.50 | $137,617.00 | |||
| Net Cash Flow | $40,238.30 | $201,191.50 | $402,383.00 | |||
| HOA Fees | $14,856.00 | $74,280.00 | $148,560.00 |