Property Info
- MLS TB8401049
- Unit No 602
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1045
- Foundation Slab
- Min Lease Slab
- HOA Fees $629.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Dry Bar
- High Ceilings
- Open Floorplan
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield8.5% | Annual Rent$36,000.00 | Property Taxes$5,632.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,632.00 | $28,160.00 | $56,320.00 | |||
| Net Cash Flow | $30,368.00 | $151,840.00 | $303,680.00 | |||
| HOA Fees | $7,548.00 | $37,740.00 | $75,480.00 |