Property Info
- MLS TB8409915
- Unit No 1002
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1040
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $1,002.31
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.0 | Gross Yield8% | Annual Rent$26,400.00 | Property Taxes$4,417.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,417.14 | $22,085.70 | $44,171.40 | |||
| Net Cash Flow | $21,982.86 | $109,914.30 | $219,828.60 | |||
| HOA Fees | $12,027.72 | $60,138.60 | $120,277.20 |