Property Info
- MLS A4626552
- Unit No 214
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1799
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
- HOA Fees $1,248.86
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield7.1% | Annual Rent$48,000.00 | Property Taxes$3,730.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $3,730.47 | $18,652.35 | $37,304.70 | |||
| Net Cash Flow | $44,269.53 | $221,347.65 | $442,695.30 | |||
| HOA Fees | $14,986.32 | $74,931.60 | $149,863.20 |