Property Info
- MLS TB8461700
- Unit No 3902
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1776
- Living Area (sqft) 1522
- Foundation Slab
- Min Lease Slab
- HOA Fees $3,778.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate0.8 | Gross Yield4.4% | Annual Rent$96,000.00 | Property Taxes$32,230.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $96,000.00 $8,000.00 / mo | $480,000.00 $8,000.00 / mo | $960,000.00 $8,000.00 / mo | |||
| Estimated Expenses | $32,230.30 | $161,151.50 | $322,303.00 | |||
| Net Cash Flow | $63,769.70 | $318,848.50 | $637,697.00 | |||
| HOA Fees | $45,336.00 | $226,680.00 | $453,360.00 |