Property Info
- MLS A4596962
- Unit No 404
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1762
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,807.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate-2.9 | Gross Yield6.3% | Annual Rent$26,400.00 | Property Taxes$4,858.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,858.10 | $24,290.50 | $48,581.00 | |||
| Net Cash Flow | $21,541.90 | $107,709.50 | $215,419.00 | |||
| HOA Fees | $33,684.00 | $168,420.00 | $336,840.00 |