Property Info
- MLS TB8507463
- Unit No 2316
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1328
- Living Area (sqft) 1237
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,122.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.9 | Gross Yield7.7% | Annual Rent$44,400.00 | Property Taxes$8,294.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $8,294.74 | $41,473.70 | $82,947.40 | |||
| Net Cash Flow | $36,105.26 | $180,526.30 | $361,052.60 | |||
| HOA Fees | $13,464.00 | $67,320.00 | $134,640.00 |