Property Info
- MLS TB8471411
- Unit No 206
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1000
- Living Area (sqft) 938
- Foundation Other
- Min Lease Other
- HOA Fees $886.00
Interior Features
- Accessibility Features
- Elevator
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.7 | Gross Yield6.9% | Annual Rent$38,400.00 | Property Taxes$6,836.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $6,836.00 | $34,180.00 | $68,360.00 | |||
| Net Cash Flow | $31,564.00 | $157,820.00 | $315,640.00 | |||
| HOA Fees | $10,632.00 | $53,160.00 | $106,320.00 |