Property Info
- MLS TB8359812
- Unit No 309
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.0 | Gross Yield9.8% | Annual Rent$18,000.00 | Property Taxes$1,456.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,456.26 | $7,281.30 | $14,562.60 | |||
| Net Cash Flow | $16,543.74 | $82,718.70 | $165,437.40 |
