Property Info
- MLS TB8481559
- Unit No 1501
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2500
- Living Area (sqft) 2500
- Foundation Block, Other
- Min Lease Block, Other
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.8 | Gross Yield4.5% | Annual Rent$96,000.00 | Property Taxes$34,957.00 | 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 | $34,957.00 | $174,785.00 | $349,570.00 | |||
| Net Cash Flow | $61,043.00 | $305,215.00 | $610,430.00 |