Property Info
- MLS TB8396832
- Unit No 1409
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1100
- Living Area (sqft) 1015
- Foundation Slab
- Min Lease Slab
- HOA Fees $749.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate13.3 | Gross Yield22.2% | Annual Rent$30,000.00 | Property Taxes$2,998.27 | 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 | $2,998.27 | $14,991.35 | $29,982.70 | |||
| Net Cash Flow | $27,001.73 | $135,008.65 | $270,017.30 | |||
| HOA Fees | $8,988.00 | $44,940.00 | $89,880.00 |