Property Info
- MLS TB8439721
- Unit No 9906
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1723
- Living Area (sqft) 1723
- Foundation Slab
- Min Lease Slab
- HOA Fees $4,945.00
Interior Features
- Elevator
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.5 | Gross Yield7.1% | Annual Rent$78,000.00 | Property Taxes$2,018.61 | 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 | $2,018.61 | $10,093.05 | $20,186.10 | |||
| Net Cash Flow | $75,981.39 | $379,906.95 | $759,813.90 | |||
| HOA Fees | $59,340.00 | $296,700.00 | $593,400.00 |