Property Info
- MLS A4628195
- Unit No 2721
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1684
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,071.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate12.1 | Gross Yield16.8% | Annual Rent$60,000.00 | Property Taxes$3,766.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $3,766.97 | $18,834.85 | $37,669.70 | |||
| Net Cash Flow | $56,233.03 | $281,165.15 | $562,330.30 | |||
| HOA Fees | $12,852.00 | $64,260.00 | $128,520.00 |