Property Info
- MLS TB8343767
- Unit No 1505
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1400
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $1,408.88
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield7.4% | Annual Rent$54,000.00 | Property Taxes$9,527.00 | 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 | $9,527.00 | $47,635.00 | $95,270.00 | |||
| Net Cash Flow | $44,473.00 | $222,365.00 | $444,730.00 | |||
| HOA Fees | $16,906.56 | $84,532.80 | $169,065.60 |