Property Info
- MLS A4590836
- Unit No 1219
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1447
- Foundation Slab, Stilt/On Piling
- Min Lease Slab, Stilt/On Piling
- HOA Fees $912.00
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.1 | Gross Yield7.4% | Annual Rent$38,400.00 | Property Taxes$6,069.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $6,069.00 | $30,345.00 | $60,690.00 | |||
| Net Cash Flow | $32,331.00 | $161,655.00 | $323,310.00 | |||
| HOA Fees | $10,944.00 | $54,720.00 | $109,440.00 |