Property Info
- MLS TB8499684
- Unit No 1411
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1240
- Living Area (sqft) 1240
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,050.00
Interior Features
- Elevator
- Open Floorplan
Cash Flow
| Cap Rate4.3 | Gross Yield8.3% | Annual Rent$42,000.00 | Property Taxes$7,513.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $7,513.00 | $37,565.00 | $75,130.00 | |||
| Net Cash Flow | $34,487.00 | $172,435.00 | $344,870.00 | |||
| HOA Fees | $12,600.00 | $63,000.00 | $126,000.00 |