Property Info
- MLS A4583138
- Unit No 1201
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2930
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $1,411.67
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.9 | Gross Yield4.3% | Annual Rent$54,000.00 | Property Taxes$13,758.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $13,758.00 | $68,790.00 | $137,580.00 | |||
| Net Cash Flow | $40,242.00 | $201,210.00 | $402,420.00 | |||
| HOA Fees | $16,940.04 | $84,700.20 | $169,400.40 |