Property Info
- MLS TB8351188
- Unit No 1704
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3313
- Foundation Slab
- Min Lease Slab
- HOA Fees $3,226.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Elevator
- High Ceilings
- Open Floorplan
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate3.0 | Gross Yield5.3% | Annual Rent$156,000.00 | Property Taxes$28,020.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $156,000.00 $13,000.00 / mo | $780,000.00 $13,000.00 / mo | $1,560,000.00 $13,000.00 / mo | |||
| Estimated Expenses | $28,020.10 | $140,100.50 | $280,201.00 | |||
| Net Cash Flow | $127,979.90 | $639,899.50 | $1,279,799.00 | |||
| HOA Fees | $38,712.00 | $193,560.00 | $387,120.00 |