Property Info
- MLS A4628482
- Unit No 2726
- 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
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate11.4 | Gross Yield16.3% | Annual Rent$56,400.00 | Property Taxes$4,065.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,400.00 $4,700.00 / mo | $282,000.00 $4,700.00 / mo | $564,000.00 $4,700.00 / mo | |||
| Estimated Expenses | $4,065.30 | $20,326.50 | $40,653.00 | |||
| Net Cash Flow | $52,334.70 | $261,673.50 | $523,347.00 | |||
| HOA Fees | $12,852.00 | $64,260.00 | $128,520.00 |