Property Info
- MLS TB8407735
- Unit No 326
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1553
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $632.00
Interior Features
- Elevator
- High Ceilings
- L Dining
- Open Floorplan
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate3.6 | Gross Yield7.3% | Annual Rent$23,400.00 | Property Taxes$4,167.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,167.00 | $20,835.00 | $41,670.00 | |||
| Net Cash Flow | $19,233.00 | $96,165.00 | $192,330.00 | |||
| HOA Fees | $7,584.00 | $37,920.00 | $75,840.00 |