Property Info
- MLS TB8346701
- Unit No 401
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1180
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,169.67
Interior Features
- Ceiling Fans(s)
- Elevator
- High Ceilings
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.0 | Gross Yield6.9% | Annual Rent$36,000.00 | Property Taxes$6,442.00 | 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 | $6,442.00 | $32,210.00 | $64,420.00 | |||
| Net Cash Flow | $29,558.00 | $147,790.00 | $295,580.00 | |||
| HOA Fees | $14,036.04 | $70,180.20 | $140,360.40 |