Property Info
- MLS TB8504549
- Unit No 501
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 2165
- Living Area (sqft) 1765
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate2.7 | Gross Yield4.4% | Annual Rent$72,000.00 | Property Taxes$27,633.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $27,633.00 | $138,165.00 | $276,330.00 | |||
| Net Cash Flow | $44,367.00 | $221,835.00 | $443,670.00 |