Property Info
- MLS TB8494536
- Unit No 1117
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1248
- Living Area (sqft) 1025
- Foundation Pillar/Post/Pier, Slab
- Min Lease Pillar/Post/Pier, Slab
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Elevator
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield7% | Annual Rent$21,000.00 | Property Taxes$5,177.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $5,177.41 | $25,887.05 | $51,774.10 | |||
| Net Cash Flow | $15,822.59 | $79,112.95 | $158,225.90 |