Property Info
- MLS TB8454786
- Unit No 405D
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1640
- Living Area (sqft) 1640
- Foundation Block
- Min Lease Block
- HOA Fees $842.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.8 | Gross Yield5.4% | Annual Rent$40,800.00 | Property Taxes$9,875.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $9,875.42 | $49,377.10 | $98,754.20 | |||
| Net Cash Flow | $30,924.58 | $154,622.90 | $309,245.80 | |||
| HOA Fees | $10,104.00 | $50,520.00 | $101,040.00 |