Property Info
- MLS TB8485532
- Unit No 1203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1176
- Living Area (sqft) 1176
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield9.2% | Annual Rent$30,000.00 | Property Taxes$4,993.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,993.70 | $24,968.50 | $49,937.00 | |||
| Net Cash Flow | $25,006.30 | $125,031.50 | $250,063.00 |