Property Info
- MLS TB8503788
- Unit No 1004
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 4021
- Living Area (sqft) 3553
- Foundation Other
- Min Lease Other
- HOA Fees $5,023.70
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.5 | Gross Yield5.8% | Annual Rent$150,000.00 | Property Taxes$24,240.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $150,000.00 $12,500.00 / mo | $750,000.00 $12,500.00 / mo | $1,500,000.00 $12,500.00 / mo | |||
| Estimated Expenses | $24,240.70 | $121,203.50 | $242,407.00 | |||
| Net Cash Flow | $125,759.30 | $628,796.50 | $1,257,593.00 | |||
| HOA Fees | $60,284.40 | $301,422.00 | $602,844.00 |