Property Info
- MLS TB8389603
- Unit No 306
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1952
- Living Area (sqft) 1952
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,910.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.6 | Gross Yield4.7% | Annual Rent$66,000.00 | Property Taxes$20,665.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $66,000.00 $5,500.00 / mo | $330,000.00 $5,500.00 / mo | $660,000.00 $5,500.00 / mo | |||
| Estimated Expenses | $20,665.00 | $103,325.00 | $206,650.00 | |||
| Net Cash Flow | $45,335.00 | $226,675.00 | $453,350.00 | |||
| HOA Fees | $22,920.00 | $114,600.00 | $229,200.00 |