Property Info
- MLS TB8492257
- Unit No 402
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3355
- Living Area (sqft) 3355
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,850.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.6% | Annual Rent$171,720.00 | Property Taxes$27,411.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $171,720.00 $14,310.00 / mo | $858,600.00 $14,310.00 / mo | $1,717,200.00 $14,310.00 / mo | |||
| Estimated Expenses | $27,411.80 | $137,059.00 | $274,118.00 | |||
| Net Cash Flow | $144,308.20 | $721,541.00 | $1,443,082.00 | |||
| HOA Fees | $22,200.00 | $111,000.00 | $222,000.00 |