Property Info
- MLS TB8395358
- Unit No 1003
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1165
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $1,440.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Elevator
- High Ceilings
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield8% | Annual Rent$66,000.00 | Property Taxes$5,714.20 | 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 | $5,714.20 | $28,571.00 | $57,142.00 | |||
| Net Cash Flow | $60,285.80 | $301,429.00 | $602,858.00 | |||
| HOA Fees | $17,280.00 | $86,400.00 | $172,800.00 |