Property Info
- MLS A4630050
- Unit No 1912
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1433
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,088.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Dry Bar
- Eat-in Kitchen
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate11.4 | Gross Yield16.2% | Annual Rent$52,800.00 | Property Taxes$2,762.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $52,800.00 $4,400.00 / mo | $264,000.00 $4,400.00 / mo | $528,000.00 $4,400.00 / mo | |||
| Estimated Expenses | $2,762.22 | $13,811.10 | $27,622.20 | |||
| Net Cash Flow | $50,037.78 | $250,188.90 | $500,377.80 | |||
| HOA Fees | $13,056.00 | $65,280.00 | $130,560.00 |