Property Info
- MLS TB8454450
- Unit No 302
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1128
- Living Area (sqft) 1128
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,256.00
Interior Features
- Eat-in Kitchen
- Elevator
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.0 | Gross Yield6.5% | Annual Rent$34,200.00 | Property Taxes$8,414.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $8,414.47 | $42,072.35 | $84,144.70 | |||
| Net Cash Flow | $25,785.53 | $128,927.65 | $257,855.30 | |||
| HOA Fees | $15,072.00 | $75,360.00 | $150,720.00 |