Property Info
- MLS TB8495282
- Unit No 1204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1175
- Living Area (sqft) 1175
- Foundation Basement, Slab
- Min Lease Basement, Slab
- HOA Fees $933.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$5,522.18 | 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 | $5,522.18 | $27,610.90 | $55,221.80 | |||
| Net Cash Flow | $24,477.82 | $122,389.10 | $244,778.20 | |||
| HOA Fees | $11,196.00 | $55,980.00 | $111,960.00 |