Property Info
- MLS TB8382745
- Unit No 1136
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1186
- Foundation Slab
- Min Lease Slab
- HOA Fees $836.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Elevator
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield10.9% | Annual Rent$30,000.00 | Property Taxes$5,717.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,717.88 | $28,589.40 | $57,178.80 | |||
| Net Cash Flow | $24,282.12 | $121,410.60 | $242,821.20 | |||
| HOA Fees | $10,032.00 | $50,160.00 | $100,320.00 |