Property Info
- MLS TB8354377
- Unit No 1012
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2232
- Foundation Slab
- Min Lease Slab
Interior Features
- Elevator
Cash Flow
| Cap Rate8.2 | Gross Yield9.2% | Annual Rent$92,400.00 | Property Taxes$10,154.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $92,400.00 $7,700.00 / mo | $462,000.00 $7,700.00 / mo | $924,000.00 $7,700.00 / mo | |||
| Estimated Expenses | $10,154.00 | $50,770.00 | $101,540.00 | |||
| Net Cash Flow | $82,246.00 | $411,230.00 | $822,460.00 |