Property Info
- MLS A4625791
- Unit No 64
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1396
- Foundation Slab
- Min Lease Slab
- HOA Fees $3,708.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Elevator
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate-0.5 | Gross Yield4.3% | Annual Rent$49,200.00 | Property Taxes$10,938.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $49,200.00 $4,100.00 / mo | $246,000.00 $4,100.00 / mo | $492,000.00 $4,100.00 / mo | |||
| Estimated Expenses | $10,938.20 | $54,691.00 | $109,382.00 | |||
| Net Cash Flow | $38,261.80 | $191,309.00 | $382,618.00 | |||
| HOA Fees | $44,496.00 | $222,480.00 | $444,960.00 |