Property Info
- MLS TB8428870
- Unit No 501
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 2262
- Living Area (sqft) 1765
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $291.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Window Treatments
Cash Flow
| Cap Rate2.7 | Gross Yield4.5% | Annual Rent$78,000.00 | Property Taxes$27,661.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $78,000.00 $6,500.00 / mo | $390,000.00 $6,500.00 / mo | $780,000.00 $6,500.00 / mo | |||
| Estimated Expenses | $27,661.50 | $138,307.50 | $276,615.00 | |||
| Net Cash Flow | $50,338.50 | $251,692.50 | $503,385.00 | |||
| HOA Fees | $3,492.00 | $17,460.00 | $34,920.00 |