Property Info
- MLS A4627293
- Unit No 2109
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1106
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,731.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.8 | Gross Yield15.7% | Annual Rent$46,800.00 | Property Taxes$2,844.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,800.00 $3,900.00 / mo | $234,000.00 $3,900.00 / mo | $468,000.00 $3,900.00 / mo | |||
| Estimated Expenses | $2,844.00 | $14,220.00 | $28,440.00 | |||
| Net Cash Flow | $43,956.00 | $219,780.00 | $439,560.00 | |||
| HOA Fees | $20,775.96 | $103,879.80 | $207,759.60 |