Property Info
- MLS TB8358873
- Unit No 1507
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2181
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,255.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.6 | Gross Yield4.7% | Annual Rent$37,200.00 | Property Taxes$9,601.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $9,601.08 | $48,005.40 | $96,010.80 | |||
| Net Cash Flow | $27,598.92 | $137,994.60 | $275,989.20 | |||
| HOA Fees | $15,060.00 | $75,300.00 | $150,600.00 |