Property Info
- MLS TB8344028
- Unit No 401
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1545
- Living Area (sqft) 1545
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,028.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.0 | Gross Yield5.8% | Annual Rent$40,800.00 | Property Taxes$7,492.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $7,492.80 | $37,464.00 | $74,928.00 | |||
| Net Cash Flow | $33,307.20 | $166,536.00 | $333,072.00 | |||
| HOA Fees | $12,336.00 | $61,680.00 | $123,360.00 |