Property Info
- MLS TB8445443
- Unit No 606
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1930
- Living Area (sqft) 1930
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield4.9% | Annual Rent$42,000.00 | Property Taxes$8,940.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $8,940.65 | $44,703.25 | $89,406.50 | |||
| Net Cash Flow | $33,059.35 | $165,296.75 | $330,593.50 |